<PAGE>
================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934

                  FOR THE FISCAL YEAR ENDED DECEMBER 31, 2004

                                       OR

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

                           COMMISSION FILE NO. 0-19279

                         EVERFLOW EASTERN PARTNERS, L.P.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

<TABLE>
<S>                                                          <C>
                 DELAWARE                                         34-1659910
     (STATE OR OTHER JURISDICTION OF                           (I.R.S. EMPLOYER
      INCORPORATION OR ORGANIZATION)                         IDENTIFICATION NO.)
</TABLE>

<TABLE>
<S>                                                               <C>
          585 WEST MAIN STREET
              P.O. BOX 629
             CANFIELD, OHIO                                          44406
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                          (ZIP CODE)
</TABLE>

        REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: 330-533-2692

Securities registered pursuant to Section 12(b) of the Act.

<TABLE>
<CAPTION>
                                                 NAME OF EACH EXCHANGE
          TITLE OF EACH CLASS                     ON WHICH REGISTERED
          -------------------                     -------------------
<S>                                              <C>
                                      None
</TABLE>

Securities registered pursuant to Section 12(g) of the Act:

                      UNITS OF LIMITED PARTNERSHIP INTEREST

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes   X   No
                                              -----    -----

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.
           -----

     Indicate by check mark whether the registrant is an accelerated filer (as
defined in Exchange Act Rule 12b-2). Yes       No   X
                                         -----    -----

     There were 4,424,104 Units of limited partnership interest held by
non-affiliates of the Registrant as of March 20, 2005. The Units generally do
not have any voting rights, but, in certain circumstances, the Units are
entitled to one vote per Unit.

           Except as otherwise indicated, the information contained in
                     this Report is as of December 31, 2004.

================================================================================
<PAGE>
                                     PART I

ITEM 1. BUSINESS

Introduction

          Everflow Eastern Partners, L.P. (the "Company"), a Delaware limited
partnership, engages in the business of oil and gas exploration and development.
The Company was formed for the purpose of consolidating the business and oil and
gas properties of Everflow Eastern, Inc., an Ohio corporation ("EEI"), and the
oil and gas properties owned by certain limited partnerships and working
interest programs managed or operated by EEI (the "Programs"). Everflow
Management Limited, LLC (the "General Partner"), an Ohio limited liability
company, is the general partner of the Company.

          Exchange Offer. The Company made an offer (the "Exchange Offer") to
acquire the common shares of EEI (the "EEI Shares") and the interests of
investors in the Programs (collectively the "Interests") in exchange for units
of limited partnership interest (the "Units"). The Exchange Offer was made
pursuant to a Registration Statement on Form S-1 declared effective by the
Securities and Exchange Commission on December 19, 1990 (the "Registration
Statement") and the Prospectus dated December 19, 1990, as filed with the
Commission pursuant to Rule 424(b).

          The Exchange Offer terminated on February 15, 1991 and holders of
Interests with an aggregate value (as determined by the Company for purposes of
the Exchange Offer) of $66,996,249 accepted the Exchange Offer and tendered
their Interests. Effective on such date, the Company acquired such Interests,
which included partnership interests and working interests in the Programs, and
all of the outstanding EEI Shares. Of the Interests tendered in the Exchange
Offer, $28,565,244 was represented by the EEI Shares and $38,431,005 by the
remaining Interests.

          The parties who accepted the Exchange Offer and tendered their
Interests received an aggregate of 6,632,464 Units. Everflow Management Company,
a predecessor of the General Partner of the Company, contributed Interests with
an aggregate Exchange Value of $670,980 in exchange for a 1% interest in the
Company.

          The Company. The Company was organized in September 1990. The
principal executive offices of the Company, the General Partner and EEI are
located at 585 West Main Street, Canfield, Ohio 44406 (telephone number
330-533-2692).

General

          This Annual Report on Form 10-K contains forward-looking statements
which involve risks and uncertainties. The Company's actual results may differ
significantly from the results discussed in the forward-looking statements. All
statements that address operating performance, events or developments that the
Company anticipates will occur in the future,


                                       -1-
<PAGE>
including statements related to future revenue, profits, expenses, and income or
statements expressing general optimism about future results, are forward-looking
statements within the meaning of Section 21E of the Securities Exchange Act of
1934, as amended ("Exchange Act"). In addition, words such as "expects,"
"anticipates," "intends," "plans," "believes," "estimates," variations of such
words, and similar expressions are intended to identify forward-looking
statements. Forward-looking statements are subject to the safe harbors created
in the Exchange Act.

          Factors that may cause differences in the Company's actual results
versus results discussed in forward-looking statements include, but are not
limited to, the competition within the oil and gas industry, the price of oil
and gas in the Appalachian Basin area, the number of Units tendered pursuant to
the Repurchase Right and the ability to locate productive oil and gas prospects
for development by the Company. The Company undertakes no obligation to update
publicly any forward-looking statements, whether as a result of new information,
future events or otherwise.

Description of the Business

          General. The Company has participated on an on-going basis in the
acquisition and development of undeveloped oil and gas properties and has
pursued the acquisition of producing oil and gas properties.

          Subsidiaries. The Company has two subsidiaries. EEI was organized as
an Ohio corporation in February 1979 and, since the consummation of the Exchange
Offer, has been a wholly-owned subsidiary of the Company. EEI is engaged in the
business of drilling, developing and operating oil and gas properties and
maintains a leasehold inventory from which the Company selects prospects for
development.

          A-1 Storage of Canfield, Ltd. ("A-1 Storage") was organized as an Ohio
limited liability company in late 1995 and is 99% owned by the Company and 1%
owned by EEI. A-1 Storage's business includes leasing of office space to the
Company as well as rental of storage units to non-affiliated parties.

          Current Operations. The properties of the Company consist in large
part of fractional undivided working interests in properties containing Proved
Reserves of oil and gas located in the Appalachian Basin region of Ohio and
Pennsylvania. Approximately 91% of the estimated total future cash inflows
related to the Company's oil and gas reserves as of December 31, 2004 are
attributable to natural gas reserves. The substantial majority of such
properties are located in Ohio and consist primarily of proved producing
properties with established production histories.

          The Company's operations since February 1991 primarily involve the
production and sale of oil and gas and the drilling and development of 324 (net)
wells. The Company serves as the operator of approximately 75% of the gross
wells and 85% of the net wells which comprise the Company's properties.


                                       -2-
<PAGE>
          The Company expects to hold its producing properties until the oil and
gas reserves underlying such properties are substantially depleted. However, the
Company may from time to time sell any of its producing or other properties or
leasehold interests if the Company believes that such sale would be in its best
interest.

          Business Plan. The Company continually evaluates whether the Company
can develop oil and gas properties at historical levels given the current costs
of drilling and development activities, the current prices of oil and gas, and
the Company's experience with regard to finding oil and gas in commercially
productive quantities. With the exception of 2004 when activity was higher than
recent years, the Company has decreased its level of activity in the development
of oil and gas properties compared with historical levels. Management of the
Company has from time to time explored and evaluated the possible sale of the
Company. The Company intends to continue to evaluate this and other alternatives
to maximize value for its Unitholders. See "MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS."

          Acquisition of Prospects. The Company, through its wholly-owned
subsidiary EEI, maintains a leasehold inventory from which the General Partner
will select oil and gas prospects for development by the Company. EEI makes
additions to such leasehold inventory on an on-going basis. The Company may also
acquire leases from third parties. Prior to 2000, EEI generated approximately
90% of the prospects which were drilled. Beginning in 2000, the Company began
generating fewer prospects and has participated in more joint ventures with
other operators. EEI's current leasehold inventory consists of approximately 12
prospects in various stages of maturity representing approximately 360 net acres
under lease.

          In choosing oil and gas prospects for the Company, the General Partner
does not attempt to manage the risks of drilling through a policy of selecting
diverse prospects in various geographic areas or with the potential of oil and
gas production from different geological formations. Rather, substantially all
prospects are expected to be located in the Appalachian Basin of Ohio (and, to a
lesser extent, Pennsylvania) and to be drilled primarily to the Clinton/Medina
Sands geological formation or closely related oil and gas formations in such
area.

          Acquisition of Producing Properties. As a potential means of
increasing its reserve base, the Company expects to evaluate opportunities which
it may be presented with to acquire oil and gas producing properties from third
parties in addition to its ongoing leasehold acquisition and development
activities. The Company has acquired a limited amount of producing oil and gas
properties.

          The Company will continue to evaluate properties for acquisition. Such
properties may include, in addition to working interests, royalty interests, net
profit interests and production payments, other forms of direct or indirect
ownership interests in oil and gas production, and properties associated with
the production of oil and gas. The Company also may acquire general or limited
partner interests in general or limited partnerships and interests in joint
ventures, corporations or other entities that have, or are formed to acquire,
explore for or


                                       -3-
<PAGE>
develop, oil and gas or conduct other activities associated with the ownership
of oil and gas production.

          Funding for Activities. The Company finances its current operations,
including undeveloped leasehold acquisition activities, through cash generated
from operations. See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS - Results of Operations."

          The Company is permitted to incur indebtedness for any partnership
purpose. It is currently anticipated that any such indebtedness will consist
primarily of borrowings from commercial banks. The Company and EEI have had no
borrowings during 2004 and no principal indebtedness was outstanding as of March
20, 2005. See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS - Liquidity and Capital Resources."

          Although the Partnership Agreement does not contain any specific
restrictions on borrowings, the Company has no specific plans to borrow for the
acquisition of producing oil and gas properties. The Company expects that
borrowings may be made to enable it to repurchase any Units tendered in
connection with the Repurchase Right. See "MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Liquidity and Capital
Resources."

          The Company has a substantial amount of oil and gas reserves. The
Company generally would not expect to borrow funds, from whatever source, in
excess of 40% of its total Proved Reserves (as determined using the Company's
Standardized Measure of Discounted Future Net Cash Flows), although there can be
no assurance that circumstances would not lead to the necessity of borrowings in
excess of this amount. Based upon its current business plan, management has no
present intention to have the Company borrow in excess of this amount. The
Company has estimated Proved and Proved Developed Reserves, determined as of
December 31, 2004, which aggregate $119,089,000 (Standardized Measure of
Discounted Future Net Cash Flows) with no bank debt outstanding as of December
31, 2004.


                                       -4-
<PAGE>
Marketing

          The ability of the Company to market oil and gas found in and produced
on its properties will depend on many factors beyond its control, the effect of
which cannot be accurately anticipated or predicted. These factors include,
among others, the amount of domestic oil and gas production and foreign imports
available from other sources, the capacity and proximity of pipelines,
governmental regulations, and general market demand.

          Oil. Any oil produced from the properties can be sold at the
prevailing field price to one or more of a number of unaffiliated purchasers in
the area. Generally, purchase contracts for the sale of oil are cancelable on 30
days' notice. The price paid by these purchasers is generally an established or
"posted" price which is offered to all producers. All posted prices in the areas
where the Company's properties are located are generally somewhat lower than the
spot market prices, although there have been substantial fluctuations in crude
oil prices in recent years.

          The price of oil in the Appalachian Basin has ranged from a low of
$8.50 per barrel in December 1998 to a high of $53.50 in March 2005. As of March
20, 2005, the posted field price in the Appalachian Basin area, the Company's
principal area of operation, was $53.50 per barrel of oil. There can be no
assurance that prices will not be subject to continual fluctuations. Future oil
prices are difficult to predict because of the impact of worldwide economic
trends, supply and demand variables, and such non-economic factors as the
political impact on pricing policies by the Organization of Petroleum Exporting
Countries ("OPEC") and the possibility of supply interruptions. To the extent
the prices that the Company receives for its crude oil production decline or
remain at current levels, the Company's revenues from oil production will be
reduced accordingly.

          Since January 1993, the Company has sold substantially all of its
crude oil production to Ergon Oil Purchasing, Inc.

          Natural Gas. The deliverability and price of natural gas is subject to
various factors affecting the supply and demand of natural gas as well as the
effect of federal regulations. Prior to 2000, there had been a surplus of
natural gas available for delivery to pipelines and other purchasers. During
2000, decreases in worldwide energy production capability and increases in
energy consumption brought about a shortage in natural gas supplies. This
resulted in increases in natural gas prices throughout the United States,
including the Appalachian Basin. During 2001, lower energy consumption and
increased natural gas supplies reduced prices to historical levels. More
recently, during 2002, shortages in natural gas supplies once again have
resulted from increased energy consumption due to harsh weather conditions. From
time to time, especially in summer months, seasonal restrictions on natural gas
production have occurred as a result of distribution system restrictions.

          Over the ten years prior to 2002, the Company had followed a practice
of selling a significant portion of its natural gas pursuant to Intermediate
Term Adjustable Price Gas Purchase Agreements (the "East Ohio Contracts") with
Dominion Field Services, Inc. and its affiliates ("Dominion") (including The
East Ohio Gas Company). Pursuant to the East Ohio


                                       -5-
<PAGE>
Contracts and subject to certain restrictions and adjustments, including
termination clauses, Dominion was obligated to purchase, and the Company was
obligated to sell, all natural gas production from a specified list of wells
(the "Contract Wells"). Pricing under the East Ohio Contracts was adjusted
annually, up or down, by an amount equal to 80% of the increase or decrease in
Dominion's average Gas Cost Recovery ("GCR") rates.

          The Company's last remaining East Ohio Contract terminated during 2001
and was replaced by a short-term contracts, which obligate Dominion to purchase,
and the Company to sell and deliver certain quantities of natural gas production
on a monthly basis throughout the contract periods. A summary of significant gas
purchase contracts, including weighted average pricing provisions, with Dominion
follows:

<TABLE>
<CAPTION>
           Jan        Feb        Mar        Apr        May        Jun
          2005       2005       2005       2005       2005       2005
        --------   --------   --------   --------   --------   --------
<S>     <C>        <C>        <C>        <C>        <C>        <C>
MCF      170,000    170,000    170,000    150,000    150,000    230,000
Price   $   5.74   $   5.74   $   5.74   $   5.87   $   5.87   $   6.29
</TABLE>

<TABLE>
<CAPTION>
           Jul        Aug        Sep        Oct        Nov        Dec
          2005       2005       2005       2005       2005       2005
        --------   --------   --------   --------   --------   --------
<S>     <C>        <C>        <C>        <C>        <C>        <C>
MCF      150,000    150,000    150,000    150,000    160,000    120,000
Price   $   5.87   $   5.87   $   5.87   $   5.87   $   7.52   $   7.56
</TABLE>

<TABLE>
<CAPTION>
           Jan        Feb        Mar       Apr       May        Jun
          2006       2006       2006       2006      2006      2006
        --------   --------   --------   -------   -------   --------
<S>     <C>        <C>        <C>        <C>       <C>       <C>
MCF      120,000    120,000    120,000    70,000    70,000    110,000
Price   $   7.56   $   7.56   $   7.56   $  7.24   $  7.24   $   7.04
</TABLE>

<TABLE>
<CAPTION>
          Jul       Aug       Sep       Oct
          2006      2006      2006      2006
        -------   -------   -------   -------
<S>     <C>       <C>       <C>       <C>
MCF      70,000    70,000    70,000    70,000
Price   $  7.24   $  7.24   $  7.24   $  7.24
</TABLE>

          The Company also has a short-term contract with Interstate Gas Supply,
Inc. ("IGS"), which obligate IGS to purchase, and the Company to sell and
deliver certain quantities of natural gas production on a monthly basis
throughout the contract periods. A summary of significant gas purchase
contracts, including weighted average pricing provisions, with IGS follows:


                                       -6-
<PAGE>
<TABLE>
<CAPTION>
          Jan       Feb       Mar       Apr       May        Jun
          2005      2005      2005      2005      2005      2005
        -------   -------   -------   -------   -------   --------
<S>     <C>       <C>       <C>       <C>       <C>       <C>
MCF      90,000    90,000    90,000    70,000    70,000    110,000
Price   $  6.14   $  6.14   $  6.14   $  5.86   $  5.86   $   6.23
</TABLE>

<TABLE>
<CAPTION>
          Jul       Aug       Sep       Oct       Nov       Dec
          2005      2005      2005      2005      2005      2005
        -------   -------   -------   -------   -------   -------
<S>     <C>       <C>       <C>       <C>       <C>       <C>
MCF      70,000    70,000    70,000    70,000    90,000    70,000
Price   $  5.86   $  5.86   $  5.86   $  5.86   $  7.69   $  7.70
</TABLE>

<TABLE>
<CAPTION>
          Jan       Feb       Mar       Apr       May       Jun
          2006      2006      2006      2006      2006      2006
        -------   -------   -------   -------   -------   -------
<S>     <C>       <C>       <C>       <C>       <C>       <C>
MCF      70,000    70,000    70,000    40,000    40,000    60,000
Price   $  7.70   $  7.70   $  7.70   $  7.31   $  7.31   $  7.08
</TABLE>

<TABLE>
<CAPTION>
          Jul       Aug       Sep       Oct
          2006      2006      2006      2006
        -------   -------   -------   -------
<S>     <C>       <C>       <C>       <C>
MCF      40,000    40,000    40,000    40,000
Price   $  7.31   $  7.31   $  7.31   $  7.31
</TABLE>

          As detailed above, the price paid for natural gas purchased by
Dominion and IGS varies based on quantities committed by the Company from time
to time. Natural gas sold under these contracts in excess of the locked in
prices are sold at the month's closing price plus basis adjustments, as per the
contracts. As of December 31, 2004, natural gas purchased by Dominion covers
production from approximately 490 gross wells, while natural gas purchased by
IGS covers production from approximately 220 gross wells. See "MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS -
Inflation and Changes in Prices."

          For the year ended December 31, 2004, with the exception of Dominion
and IGS, which accounted for approximately 52% and 23%, respectively, of the
Company's natural gas sales, no one natural gas purchaser has accounted for more
than 10% of the Company's gas sales. The Company expects that Dominion and IGS
will be the only material natural gas customers for 2005.

Seasonality

          During summer months, seasonal restrictions on natural gas production
have occurred as a result of distribution system restrictions. These production
restrictions, and the nature of the Company's business, result in seasonal
fluctuations in the Company's revenue, with the Company receiving more income in
the first and fourth quarters of its fiscal year.


                                       -7-
<PAGE>
Title to Properties

          As is customary in the oil and gas industry, the Company performs a
limited investigation as to ownership of leasehold acreage at the time of
acquisition and conducts a title examination and necessary curative work prior
to the commencement of drilling operations on a tract. Title examinations have
been performed for substantially all of the producing oil and gas properties
owned by the Company with regard to (i) substantial tracts of land forming a
portion of such oil and gas properties and (ii) the wellhead location of such
properties. The Company believes that title to its properties is acceptable
although such properties may be subject to royalty, overriding royalty, carried
and other similar interests in contractual arrangements customary in the oil and
gas industry. Also, such properties may be subject to liens incident to
operating agreements and liens for current taxes not yet due, as well as other
comparatively minor encumbrances.

Competition

          The oil and gas industry is highly competitive in all its phases. The
Company encounters strong competition from major and independent oil companies
in acquiring economically desirable prospects as well as in marketing production
therefrom and obtaining external financing. Major oil and gas companies,
independent concerns, drilling and production purchase programs and individual
producers and operators are active bidders for desirable oil and gas properties,
as well as the equipment and labor required to operate those properties. Many of
the Company's competitors have financial resources, personnel and facilities
substantially greater than those of the Company.

          The availability of a ready market for the oil and gas production of
the Company depends in part on the cost and availability of alternative fuels,
the level of consumer demand, the extent of other domestic production of oil and
gas, the extent of importation of foreign oil and gas, the cost of and proximity
to pipelines and other transportation facilities, regulations by state and
federal authorities and the cost of complying with applicable environmental
regulations. The volatility of prices for oil and gas and the continued
oversupply of domestic natural gas have, at times, resulted in a curtailment in
exploration for and development of oil and gas properties.

          There is also extensive competition in the market for gas produced by
the Company. Decreases in worldwide energy production capability and increases
in energy consumption have brought about a shortage in energy supplies recently.
This, in turn, has resulted in substantial competition for markets historically
served by domestic natural gas resources both with alternate sources of energy,
such as residual fuel oil, and among domestic gas suppliers. As a result, at
times there has been volatility in oil and gas prices, widespread curtailment of
gas production and delays in producing and marketing gas after it is discovered.
Changes in government regulations relating to the production, transportation and
marketing of natural gas have also resulted in significant changes in the
historical marketing patterns of the industry. Generally, these changes have
resulted in the abandonment by many pipelines of long-term contracts for the
purchase of natural gas, the development by gas producers of their own marketing
programs to take advantage of new regulations requiring pipelines to transport
gas for


                                       -8-
<PAGE>
regulated fees, and an increasing tendency to rely on short-term sales contracts
priced at spot market prices. See "Marketing" above.

          Gas prices, which were once effectively determined by government
regulations, are now influenced largely by the effects of competition.
Competitors in this market include other producers, gas pipelines and their
affiliated marketing companies, independent marketers, and providers of
alternate energy supplies.

Regulation of Oil and Gas Industry

          The exploration, production and sale of oil and natural gas are
subject to numerous state and federal laws and regulations. Such laws and
regulations govern a wide variety of matters, including the drilling and spacing
of wells, allowable rates of production, marketing, pricing and protection of
the environment. Such regulations may restrict the rate at which the Company's
wells produce oil and natural gas below the rate at which such wells could
produce in the absence of such regulations. In addition, legislation and
regulations concerning the oil and gas industry are constantly being reviewed
and proposed. Ohio and Pennsylvania, the states in which the Company owns
properties and operates, have statutes and regulations governing a number of the
matters enumerated above. Compliance with the laws and regulations affecting the
oil and gas industry generally increases the Company's costs of doing business
and consequently affects its profitability. Inasmuch as such laws and
regulations are frequently amended or reinterpreted, the Company is unable to
predict the future cost or impact of complying with such regulations.

          The interstate transportation and sale for resale of natural gas is
regulated by the Federal Energy Regulatory Commission (the "FERC") under the
Natural Gas Act of 1938 ("NGA"). The wellhead price of natural gas is also
regulated by FERC under the authority of the Natural Gas Policy Act of 1978
("NGPA"). Subsequently, the Natural Gas Wellhead Decontrol Act of 1989 (the
"Decontrol Act") was enacted on July 26, 1989. The Decontrol Act provided for
the phasing out of price regulation under the NGPA commencing on the date of
enactment and completely eliminated all such gas price regulation on January 1,
1993. In addition, FERC recently has adopted and proposed several rules or
orders concerning transportation and marketing of natural gas. The impact of
these rules and other regulatory developments on the Company cannot be
predicted. It is expected that the Company will sell natural gas produced by its
oil and gas properties to a number of purchasers, including various industrial
customers, pipeline companies and local public utilities, although the majority
will be sold to East Ohio as discussed earlier.

          As a result of the NGPA and the Decontrol Act, the Company's gas
production is no longer subject to price regulation. Gas which has been removed
from price regulation is subject only to that price contractually agreed upon
between the producer and purchaser. Under current market conditions, deregulated
gas prices under new contracts tend to be substantially lower than most
regulated price ceilings originally prescribed by the NGPA. FERC has proposed
and enacted several rules or orders concerning transportation and marketing of
natural gas. In 1992, the FERC finalized Order 636, a rule pertaining to the
restructuring of interstate pipeline services. This rule requires interstate
pipelines to unbundle transportation and sales services by


                                       -9-
<PAGE>
separately pricing the various components of their services, such as supply,
gathering, transportation and sales. These pipeline companies are required to
provide customers only the specific service desired without regard to the source
for the purchase of the gas. Although the Partnership is not an interstate
pipeline, it is likely that this regulation may indirectly impact the
Partnership by increasing competition in the marketing of natural gas, possibly
resulting in an erosion of the premium price historically available for
Appalachian natural gas. The impact of these rules and other regulatory
developments on the Company cannot be predicted.

          Regulation of the production, transportation and sale of oil and gas
by federal and state agencies has a significant effect on the Company and its
operating results. Certain states, including Ohio and Pennsylvania, have
established rules and regulations requiring permits for drilling operations,
drilling bonds and reports concerning the spacing of wells.

Environmental Regulation

          The activities of the Company are subject to various federal, state
and local laws and regulations designed to protect the environment. The Company
does not conduct activities offshore. Operations of the Company on onshore oil
properties may generally be liable for clean-up costs to the federal government
under the Federal Clean Water Act for up to $50,000,000 for each incident of oil
or hazardous pollution substance and for up to $50,000,000 plus response costs
under the Comprehensive Environmental Response, Compensation, and Liability Act
of 1980 ("Superfund") for hazardous substance contamination. Liability is
unlimited in cases of willful negligence or misconduct, and there is no limit on
liability for environmental clean-up costs or damages with respect to claims by
the state or private persons or entities. In addition, the Company is required
by the Environmental Protection Agency ("EPA") to prepare and implement spill
prevention control and countermeasure plans relating to the possible discharge
of oil into navigable waters; and the EPA will further require permits to
authorize the discharge of pollutants into navigable waters. State and local
permits or approvals may also be needed with respect to waste-water discharges
and air pollutant emissions. Violations of environment-related lease conditions
or environmental permits can result in substantial civil and criminal penalties
as well as potential court injunctions curtailing operations. Such enforcement
liabilities can result from prosecution by public or private entities.

          Various state and governmental agencies are considering, and some have
adopted, other laws and regulations regarding environmental protection which
could adversely affect the proposed business activities of the Company. The
Company cannot predict what effect, if any, current and future regulations may
have on the operations of the Company.

          In addition, from time to time, prices for either oil or natural gas
have been regulated by the federal government, and such price regulation could
be reimposed at any time in the future.


                                      -10-
<PAGE>
Operating Hazards and Uninsured Risks

          The Company's oil and gas operations are subject to all operating
hazards and risks normally incident to drilling for and producing oil and gas,
such as encountering unusual formations and pressures, blow-outs, environmental
pollution and personal injury. The Company maintains such insurance coverage as
it believes to be appropriate taking into account the size of the Company and
its operations. Losses can occur from an uninsurable risk or in amounts in
excess of existing insurance coverage. The occurrence of an event which is not
insured or not fully insured could have an adverse impact on the Company's
revenues and earnings.

          In certain instances, the Company may continue to engage in
exploration and development operations through drilling programs formed with
non-industry investors. In addition, the Company also will conduct a significant
portion of its operations with other parties in connection with the drilling
operations conducted on properties in which it has an interest. In these
arrangements, all joint interest parties, including the Company, may be fully
liable for their proportionate share of all costs of such operations. Further,
if any joint interest party defaults on its obligations to pay its share of
costs, the other joint interest parties may be required to fund the deficiency
until, if ever, it can be collected from the defaulting party. As a result of
the foregoing or similar oilfield circumstances, the Company could become liable
for amounts significantly in excess of amounts originally anticipated to be
expended in connection with such operations. In addition, financial difficulty
for an operator of oil and gas properties could result in the Company's and
other joint interest owners' interests in properties and the wells and equipment
located thereon becoming subject to liens and claims of creditors,
notwithstanding the fact that non-defaulting joint interest owners and the
Company may have previously paid to the operator the amounts necessary to pay
their share of such costs and expenses.

Conflicts of Interest

          The Partnership Agreement grants the General Partner broad
discretionary authority to make decisions on matters such as the Company's
acquisition of or participation in a drilling prospect or a producing property.
To limit the General Partner's management discretion might prevent it from
managing the Company properly. However, because the business activities of the
affiliates of the General Partner on the one hand and the Company on the other
hand are the same, potential conflicts of interest are likely to exist, and it
is not possible to completely mitigate such conflicts.

          The Partnership Agreement contains certain restrictions designed to
mitigate, to the extent practicable, these conflicts of interest. The agreement
restricts, among other things, (i) the cost at which the General Partner or its
affiliates may acquire properties from or sell properties to the Company; (ii)
loans between the General Partner, its affiliates and the Company, and interest
and other charges incurred in connection therewith; and (iii) the use and
handling of the Company's funds by the General Partner.


                                      -11-
<PAGE>
Employees

          As of March 20, 2005, the Company had fifteen full-time and three
part-time employees. These employees primarily are engaged in the following
areas of business operations: two in land and lease acquisition, five in field
operations, five in accounting, and six in administration.


                                      -12-
<PAGE>
Item 2. Properties.

          Set forth below is certain information regarding the oil and gas
properties of the Company which are located in the Appalachian Basin of Ohio and
Western Pennsylvania.

          In the following discussion, "gross" refers to the total acres or
wells in which the Company has a working interest and "net" refers to gross
acres or wells multiplied by the Company's percentage of working interests
therein. Because royalty interests held by the Company will not affect the
Company's working interests in its properties, neither gross nor net acres or
wells reflect such royalty interests.

          Proved Reserves.(1) The following table reflects the estimates of the
Company's Proved Reserves which are based on the Company's report as of December
31, 2004.

<TABLE>
<CAPTION>
                               Oil (BBLS)    Gas (MCF)
                               ----------   ----------
<S>                            <C>          <C>
          Proved Developed       782,000    49,350,000
          Proved Undeveloped          --            --
                                 -------    ----------
          Total                  782,000    49,350,000
                                 =======    ==========
</TABLE>

          ----------
          (1)  The Company has not determined proved reserves associated with
               its proved undeveloped acreage which are not deemed significant
               at December 31, 2004. A reconciliation of the Company's proved
               reserves is included in the Notes to the Financial Statements.

          Standardized Measure of Discounted Future Net Cash Flows.(1) The
following table summarizes, as of December 31, 2004, the oil and gas reserves
attributable to the oil and gas properties owned by the Company. The
determination of the standardized measure of discounted future net cash flows as
set forth herein is based on criteria promulgated by the Securities and Exchange
Commission, using calculations based solely on Proved Reserves, current
unescalated cost and price factors, and discounted to present value at 10%.

<TABLE>
<CAPTION>
                                                                (Thousands)
                                                                -----------
<S>                                                             <C>
          Future cash inflows from sales of oil and gas           $352,486
          Future production and development costs                  105,807
          Future asset retirement obligations, net of salvage        3,509
          Future income tax expense                                  5,133
                                                                  --------
          Future net cash flows                                    238,037
          Effect of discounting future net cash flows
             at 10% per annum                                      118,948
                                                                  --------
          Standardized measure of discounted future
             net cash flows                                       $119,089
                                                                  ========
</TABLE>

          ----------
          (1)  See the Notes to the Financial Statements for additional
               information.


                                      -13-
<PAGE>
          Production. The following table summarizes the net oil and gas
production, average sales prices and average production (lifting) costs per
equivalent unit of production for the periods indicated.

<TABLE>
<CAPTION>
                                     Average
             Production            Sales Price
       ----------------------   -----------------    Average Lifting Cost
       Oil (BBLS)   Gas (MCF)   per BBL   per MCF   per Equivalent MCF(1)
       ----------   ---------   -------   -------   ---------------------
<S>    <C>          <C>         <C>       <C>       <C>
2004     72,000     3,932,000    $37.98    $5.68             $.69
2003     76,000     4,053,000     27.93     4.73              .63
2002     73,000     3,680,000     22.33     3.98              .64
</TABLE>

----------
(1)  Oil production is converted to MCF equivalents at the rate of 6 MCF per BBL
     (barrel).

          Productive Wells. The following table sets forth the gross and net oil
and gas wells of the Company as of December 31, 2004.

<TABLE>
<CAPTION>
      Gross Wells                Net Wells
-----------------------   -----------------------
Oil(1)   Gas(1)   Total   Oil(1)   Gas(1)   Total
------   ------   -----   ------   ------   -----
<S>       <C>     <C>     <C>      <C>      <C>
  72      1,096   1,168     53       735     788
</TABLE>

----------
(1)  Oil wells are those wells which generate the majority of their revenues
     from oil production; gas wells are those wells which generate the majority
     of their revenues from gas production.

          Acreage. The Company had approximately 51,000 gross developed acres
and 35,000 net developed acres as of December 31, 2004. Developed acreage is
that acreage assignable to productive wells. The Company had approximately 360
gross and net proved undeveloped acres as of December 31, 2004.


                                      -14-
<PAGE>
          Drilling Activity. The following table sets forth the results of
drilling activities on properties owned by the Company. Such information and the
results of prior drilling activities should not be considered as necessarily
indicative of future performance.

<TABLE>
<CAPTION>
           Development Wells(1)
       ---------------------------
         Productive        Dry
       -------------   -----------
       Gross    Net    Gross   Net
       -----   -----   -----   ---
<S>    <C>     <C>     <C>     <C>
2004     75    33.20      2    .70
2003     46    18.87     --     --
2002     29    14.00      2    .33
</TABLE>

----------
(1)  All wells are located in the United States. All wells are development
     wells; no exploratory wells were drilled.

          Present Activities. The Company has drilled 9 gross and 2.7 net
development wells since December 31, 2004. As of March 20, 2005, the Company had
no wells in the process of being drilled.

          Delivery Commitments. The Company entered into various contracts with
Dominion and IGS which, subject to certain restrictions and adjustments,
obligate Dominion and IGS to purchase and the Company to sell all natural gas
production from certain contract wells. The contract wells comprise
approximately 75% of the Company's natural gas sales. In addition, the Company
has entered into various short-term contracts which obligate the purchasers to
purchase and the Company to sell and deliver certain quantities of natural gas
production on a monthly basis throughout the term of the contracts.

          Company Headquarters. The Company owns an approximately 5,400 square
foot building located in Canfield, Ohio.

ITEM 3. LEGAL PROCEEDINGS

          There are no material pending legal proceedings to which the Company
is a party or to which any of its property is subject.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

          During the fourth quarter of the fiscal year ended December 31, 2004,
there were no matters submitted to a vote of security holders through the
solicitation of proxies or otherwise.


                                      -15-
<PAGE>
                                     PART II

ITEM 5. MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
     MATTERS

Market

          There is currently no established public trading market for the Units.
At the present time, the Company does not intend to list any of the Units for
trading on any exchange or otherwise take any action to establish any market for
the Units. As of March 20, 2005, there were 5,690,874 Units held by 1,416
holders of record.

Distribution History

          The Company commenced operations with the consummation of the Exchange
Offer in February 1991. Management's stated intention was to make quarterly cash
distributions equal to $0.125 per Unit (or $0.50 per Unit on an annualized
basis) for the first eight quarters following the closing date of the Exchange
Offer. The Company has paid a quarterly distribution every quarter since July
1991. The Company paid total cash distributions of $1.25 and $2.25 per Unit
during 2003 and 2004, respectively. Based upon the current number of Units
outstanding, each quarterly distribution of $0.125 per Unit would be
approximately $720,000. The Company made a quarterly distribution of $0.50 per
Unit in January 2005 and currently intends to make a quarterly distribution of
$0.50 per Unit in April 2005 and quarterly distributions of at least $0.125 per
Unit in July and October 2005.

Repurchase Right

          The Partnership Agreement provides, that beginning in 1992 and
annually thereafter, the Company offers to repurchase for cash up to 10% of the
then outstanding Units, to the extent Unitholders offer Units to the Company for
repurchase (the "Repurchase Right"). The Repurchase Right entitles any
Unitholder, between May 1 and June 30 of each year, to notify the Company that
he elects to exercise the Repurchase Right and have the Company acquire certain
or all of his Units. The price to be paid for any such Units is calculated based
on the method provided for in the Partnership Agreement. The Company accepted an
aggregate of 22,401, 34,034 and 23,865 of its Units of limited partnership
interest at a price of $5.66, $8.44 and $12.44 per Unit pursuant to the terms of
the Company's Offers to Purchase dated April 30, 2002, 2003 and 2004,
respectively. See Note 3 in the Company's financial statement for additional
information on the Repurchase Right.


                                      -16-
<PAGE>
ITEM 6. SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>
                                                        Year Ended December 31,
                                  -------------------------------------------------------------------
                                      2004        2003(2)         2002          2001          2000
                                  -----------   -----------   -----------   -----------   -----------
<S>                               <C>           <C>           <C>           <C>           <C>
Revenue .......................   $25,670,760   $21,834,446   $16,757,418   $16,261,220   $16,921,139
Net Income ....................    16,403,297    11,951,300     8,004,090     7,842,162     8,590,757
Net Income Per Unit ...........          2.84          2.06          1.37          1.33          1.42
Total Assets ..................    61,481,489    58,136,578    52,579,304    52,254,265    55,043,294
Debt(1) .......................            --            --            --       512,014       637,822
Cash Distributions Per Unit ...          2.25          1.25          1.25          1.50          1.25
</TABLE>

----------
(1)  Debt includes the Company's long-term debt and borrowings under the
     Company's revolving credit facility.

(2)  See Note 1G to the consolidated financial statements. The cumulative effect
     of change in accounting principle was $471,545.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS

GENERAL

          The Company was organized in September 1990 as a limited partnership
under the laws of the State of Delaware. Everflow Management Limited, LLC, an
Ohio limited liability company, is the general partner of the Company. The
Company was formed to engage in the business of oil and gas exploration and
development through a proposed consolidation of the business and oil and gas
properties of EEI, and the oil and gas properties owned by certain limited
partnerships and working interest programs managed or operated by the Programs.

          Effective February 15, 1991, pursuant to the Exchange Offer to acquire
the EEI shares and the Interests in exchange for Units of the Company's limited
partnership interest, the Company acquired the Interests and the EEI Shares and
EEI became a wholly-owned subsidiary of the Company.

          The General Partner is a limited liability company. The members of the
General Partner are EMC, two individuals who are currently directors and/or
officers of EEI, Thomas L. Korner and William A. Siskovic, and Sykes Associates,
a limited partnership controlled by Robert F. Sykes, the Chairman of the Board
of EEI.

LIQUIDITY AND CAPITAL RESOURCES

Financial Position

          Working capital surplus of $12.5 million as of December 31, 2004
represented a $92,000 decrease from December 31, 2003 due primarily to a
decrease in cash and equivalents of $1.6 million. The decrease was offset by an
increase in accounts receivable from oil and gas production of $1.7 million
during 2004. Accounts receivable from employees and joint venture


                                      -17-
<PAGE>
partners decreased $13,000 and $60,000, respectively, and accounts payable and
accrued expenses increased $55,000 and $30,000, respectively.

          The Company had a revolving credit facility with Bank One, N.A. that
expired May 31, 2003. The Company had no borrowings in 2003 or 2004. The Company
has no alternative financing plan, nor does it anticipate that one will be
necessary. Cash flows were used to pay for the funding of the Company's
investment in and the continued development of oil and gas properties and to
repurchase Units pursuant to the Repurchase Right. The Company repurchased
23,865 Units at a price of $12.44 per Unit on June 30, 2004. The Company also
used cash flows to make cash distributions, which totaled $13.0 million.

          The following table summarizes the Company's financial position at
December 31, 2004 and December 31, 2003:

<TABLE>
<CAPTION>
                               December 31, 2004   December 31, 2003
                               -----------------   -----------------
                                  Amount    %         Amount    %
                                 -------   ---       -------   ---
                                  (Amounts in         (Amounts in
                                   Thousands)          Thousands)
<S>                            <C>         <C>     <C>         <C>
Working capital                  $12,498    21%      $12,590    22%
Property and equipment (net)      47,600    79        44,252    78
Other                                124    --           121    --
                                 -------   ---       -------   ---
   Total                         $60,222   100%      $56,963   100%
                                 =======   ===       =======   ===

Long-term liabilities            $ 1,167     2%      $ 1,035     2%
Deferred income taxes                 --    --            --    --
Partners' equity                  59,055    98        55,928    98
                                 -------   ---       -------   ---
   Total                         $60,222   100%      $56,963   100%
                                 =======   ===       =======   ===
</TABLE>

Cash Flows from Operating, Investing and Financing Activities

     The Company generated almost all of its cash sources from operating
activities. During the years ended 2004 and 2003, cash provided by operations
was used to fund the development of additional oil and gas properties,
repurchase of Units pursuant to the Repurchase Right and distributions to
partners.


                                      -18-
<PAGE>
          The following table summarizes the Company's Statements of Cash Flows
for the years ended December 31, 2004 and 2003:

<TABLE>
<CAPTION>
                                           2004             2003
                                      --------------   -------------
                                       Dollars    %    Dollars    %
                                      --------   ---   -------   ---
                                          (Amounts in Thousands)
<S>                                   <C>        <C>   <C>       <C>
Operating Activities:
   Net income before adjustments      $ 16,403    72%  $11,951    68%
   Adjustments                           4,748    21     5,525    32
                                      --------   ---   -------   ---
   Cash flow from operations
      before working capital
      changes                           21,151    93    17,476   100
   Changes in working capital           (1,492)   (7)     (422)   (2)
                                      --------   ---   -------   ---
   Net cash provided by
      operating activities              19,659    86    17,054    98

Investing Activities:
   Proceeds received on receivables
      from employees                        42    --       472     3
   Advances disbursed to employees         (39)   --      (291)   (2)
   Purchase of property and
      equipment                         (7,964)  (35)   (4,876)  (28)
   Proceeds on sale of property and
      equipment and other assets            --    --        82    --
                                      --------   ---   -------   ---
   Net cash used by investing
      activities                        (7,961)  (35)   (4,613)  (27)

Financing Activities:
   Distributions                       (12,979)  (57)   (7,245)  (41)
   Repurchase and retirement
      of Units                            (297)   (1)     (287)   (2)
                                      --------   ---   -------   ---
   Net cash used by financing
      activities                       (13,276)  (58)   (7,532)  (43)
                                      --------   ---   -------   ---

Net (decrease) increase in cash
   and equivalents                      (1,578)   (7)    4,909    28
</TABLE>

Note: All items in the previous table are calculated as a percentage of total
     cash sources. Total cash sources include the following items, if positive:
     cash flow from operations before working capital changes, changes in
     working capital, net cash provided by investing activities and net cash
     provided by financing activities, plus any decrease in cash and
     equivalents.

          As the above table indicates, the Company's cash flow from operations
before working capital changes during the twelve months of 2004 and 2003
represented 93% and 100% of total cash sources, respectively. Changes in working
capital other than cash and equivalents


                                      -19-
<PAGE>
decreased cash by $1.5 million during 2004 and by $422,000 during 2003. The
primary reason for this decrease was the increase in accounts receivable at
December 31, 2004 compared to December 31, 2003 resulted from an increase in gas
and oil prices. Total production revenues receivable as of December 31, 2004
amounted to $5.7 million compared to $4.0 million at December 31, 2003.

          The Company's cash flows used by investing activities increased $3.3
million, or 73%, during 2004 as compared with 2003. The Company's cash flows
used by investing activities increased $510,000, or 12%, during 2003 as compared
with 2002. The primary reason for the increase in cash flows used by investing
activities in 2004 and 2003 was an increase in the purchase of property and
equipment. The purchase of property and equipment increased $3.1 million, or
63%, during 2004 as compared with 2003. The purchase of property and equipment
increased $690,000, or 16%, during 2003 as compared with 2002.

          The Company's cash flows used by financing activities increased $5.7
million, or 76%, during 2004 as compared with 2003. The reasons for this
increase were that distributions to Unitholders increased $5.7 million and
payments on the repurchase of Units increased $10,000 during 2004. The Company's
cash flows used by financing activities decreased $388,000, or 5%, during 2003
as compared with 2002. The reasons for this decrease were that distributions to
Unitholders decreased $37,000, payments on the repurchase of Units increased
$160,000 and payments on debt decreased $512,000 during 2003.

          The Company's ending cash and equivalents balance of $8.0 million at
December 31, 2004, as well as on-going monthly operating cash flows, should be
adequate to meet short-term cash requirements. The Company has established a
quarterly distribution and management believes the payment of such distributions
will continue at least through 2005. The Company has paid a quarterly
distribution every quarter since July 1991. Minimum cash distributions are
estimated to be $720,000 per quarter ($.125 per Unit). The Company intends to
distribute $2.9 million ($.50 per Unit) in April 2005 from existing cash and
equivalents.

          Capital expenditures for the development of oil and gas properties and
the acquisition of undeveloped leasehold acreage have increased over recent
years. The Company drilled or participated in the drilling of an additional 77
drillsites in 2004. The Company's share of these drillsites amounts to 33.90 net
developed properties. The Company's share of proved gas reserves increased by
2.3 BCF, or 5%, between December 31, 2003 and December 31, 2004, while proved
oil reserves increased by 79,000 barrels, or 11%, between December 31, 2003 and
December 31, 2004. The Company continues to develop primarily natural gas
fields, as represented by the discovery and addition of 3.2 BCF of natural gas
versus 65,000 barrels of crude oil during 2004. The Standardized Measure of
Discounted Future Net Cash Flows of the Company's reserves increased by $17.2
million between December 31, 2003 and December 31, 2004. The primary reasons for
this increase were due to the discovery of additional reserves through the
development of proved oil and gas properties and increases in natural gas and
crude oil prices and related upward revisions in quantities of oil and gas
reserves between December 31, 2003 and December 31, 2004. Although the Company's
share of net developed properties was higher during 2004, management believes
the Company should more likely be able to drill or participate in the drilling
of 15 to 20 net wells each year for the next few years.


                                      -20-
<PAGE>
          The Partnership Agreement provides that the Company annually offers to
repurchase for cash up to 10% of the then outstanding Units, to the extent
Unitholders offer Units to the Company for repurchase pursuant to the Repurchase
Right. The Repurchase Right entitles any Unitholder, between May 1 and June 30
of each year, to notify the Company of his or her election to exercise the
Repurchase Right and have the Company acquire such Units. The price to be paid
for any such Units will be calculated based upon the audited financial
statements of the Company as of December 31 of the year prior to the year in
which the Repurchase Right is to be effective and independently prepared reserve
reports. The price per Unit will be equal to 66% of the adjusted book value of
the Company allocable to the Units, divided by the number of Units outstanding
at the beginning of the year in which the applicable Repurchase Right is to be
effective less all Interim Cash Distributions received by a Unitholder. The
adjusted book value is calculated by adding partner's equity, the Standardized
Measure of Discounted Future Net Cash Flows and the tax effect included in the
Standardized Measure and subtracting from that sum the carrying value of oil and
gas properties (net of undeveloped lease costs). If more than 10% of the then
outstanding Units are tendered during any period during which the Repurchase
Right is to be effective, the Investor's Units so tendered shall be prorated for
purposes of calculating the actual number of Units to be acquired during any
such period. The Company repurchased 23,865, 34,034 and 22,401 Units during
2004, 2003 and 2002 pursuant to the Repurchase Right at a price of $12.44, $8.44
and $5.66 per Unit, respectively. The Repurchase Right to be conducted in 2005
will result in Unitholders being offered a price of $14.46 per Unit. The Company
believes existing cash flows, including borrowing if necessary (although the
Company currently has no credit facility), will be sufficient to fund the 2005
offering pursuant to the Repurchase Right is fully subscribed.

RESULTS OF OPERATIONS

          The following table and discussion is a review of the results of
operations of the Company for the years ended December 31, 2004, 2003 and 2002.
All items in the table are calculated as a percentage of total revenues. This
table should be read in conjunction with the discussions of each item below:


                                      -21-
<PAGE>
<TABLE>
<CAPTION>
                                              Year Ended December 31,
                                              -----------------------
                                                2004   2003   2002
                                                ----   ----   ----
<S>                                             <C>    <C>    <C>
Revenues:
   Oil and gas sales                              98%    98%    97%
   Well management and operating                   2      2      3
                                                 ---    ---    ---
      Total Revenues                             100    100    100
Expenses:
   Production costs                               12     13     16
   Well management and operating                   1      1      1
   Depreciation, depletion and amortization       18     23     26
   Abandonment and write down
      of oil and gas properties                   --      1      1
   General and administrative                      6      6      8
   Other expense (income)                         (1)    (1)    --
   Cumulative effect of accounting change         --      2     --
   Income taxes                                   --     --     --
                                                 ---    ---    ---
      Total Expenses                              36     45     52
                                                 ---    ---    ---
Net income                                        64%    55%    48%
                                                 ===    ===    ===
</TABLE>

          Revenues for the year ended December 31, 2004 increased $3.8 million,
or 18%, compared to the same period in 2003. Revenues for the year ended
December 31, 2003 increased $5.1 million, or 30%, compared to the same period in
2002. These changes were due primarily to increases in crude oil and natural gas
sales between the periods involved.

          Oil and gas sales increased $3.8 million, or 18%, from 2003 to 2004.
This increase was the result of higher natural gas and crude oil prices. The
average price received per MCF of natural gas increased from $4.73 to $5.68 from
2003 to 2004. Oil sales were higher due primarily to an increase in the average
sales price of $27.93 to $37.98 per barrel from 2003 to 2004. The Company's gas
production decreased by 121,000 MCF and oil production decreased by 4,000
barrels. Gas sales accounted for 89%, 90% and 90% of total oil and gas sales in
2004, 2003 and 2002, respectively. Oil and gas sales increased $5.0 million, or
31%, from 2002 to 2003. The primary reasons for this increase in oil and gas
sales between 2002 and 2003 were increased oil and gas production and prices.
The Company's gas production increased by 373,000 MCF and oil production
increased by 3,000 barrels. The average price received per MCF increased from
$3.98 to $4.73. The average price received per barrel increased from $22.33 to
$27.93.

          Production costs increased $141,000, or 5%, and $237,000, or 9%,
during 2004 and 2003, respectively. The primary reason for these increases was
an increase in the number of producing wells. Depreciation, depletion and
amortization decreased $285,000, or 6%, from 2003 to 2004. The primary reason
for this decrease is the result of an increase in oil and gas reserves that
resulted from higher oil and gas pricing for estimated future production.
Depreciation, depletion and amortization increased $557,000, or 13%, from 2002
to 2003. The primary reason for this increase was increased production of oil
and gas for both new and existing wells during 2003 compared to 2002.


                                      -22-
<PAGE>
          Well management and operating revenues increased $16,000, or 3%, from
2003 to 2004. Well management and operating costs decreased $36,000, or 16%,
from 2003 to 2004. Well management and operating revenues increased $42,000, or
8%, from 2002 to 2003. Well management and operating costs increased $33,000, or
17%, from 2002 to 2003. The reason for these increases in well management and
operating revenues were due to an increase in Company operated oil and gas
interests.

          Abandonments of oil and gas properties decreased $60,000 from 2003 to
2004 and decreased $100,000 from 2002 to 2003. These decreases were attributable
to reductions in abandonments of oil and gas properties.

          General and administrative expenses increased $89,000, or 7%, from
2003 to 2004, and decreased $31,000, or 2%, from 2002 to 2003. General and
administrative expenses increased in 2004 as a result of increasing ongoing
expenses of administering the Company. Salaries and wages expense and audit fees
have increased $52,000 and $27,000, respectively, from 2003 to 2004.

          Net other income amounted to $105,000, $141,000 and $47,000 in 2004,
2003 and 2002, respectively. After paying off all debt in 2002, net other income
is dependent on the Company's cash balances and related interest earnings.

          The Company is not a tax paying entity, and the net taxable income or
loss, other than the taxable income or loss attributable to EEI, is allocated
directly to its respective partners.

          Net income increased $4.5 million, or 37%, from 2003 to 2004. Net
income increased $3.9 million (after reduction for cumulative effect of change
in accounting principle of $471,545), or 49%, from 2002 to 2003. The increases
were primarily the result of increases in oil and gas sales. Net income
represented 64%, 55% and 48% of total revenues during the years ended December
31, 2004, 2003 and 2002, respectively.

APPLICATION OF CRITICAL ACCOUNTING POLICIES

          Property and Equipment. The Company uses the successful efforts method
of accounting for oil and gas exploration and production activities. Under
successful efforts, costs to acquire mineral interests in oil and gas properties
and to drill and equip development wells are initially capitalized. Costs of
development wells (on properties the Company has no further interest in) that do
not find proved reserves and geological and geophysical costs are expensed. The
Company has not participated in exploratory drilling and owns no interest in
unproved properties.

          Capitalized costs of proved properties, after considering estimated
dismantlement and abandonment costs and estimated salvage values, are amortized
by the unit-of-production method based upon estimated proved developed reserves.
Depletion, depreciation and amortization on proved properties amounted to $4.7
million, $4.9 million and $4.4 million for the years ended December 31, 2004,
2003 and 2002, respectively.


                                      -23-
<PAGE>
          On sale or retirement of a unit of a proved property (which generally
constitutes the amortization base), the cost and related accumulated
depreciation, depletion, amortization and write down are eliminated from the
property accounts, and the resultant gain or loss is recognized.

          The Company evaluates its oil and gas properties for impairment
annually. SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived
Assets," requires that long-lived assets (including oil and gas properties) and
certain identifiable intangibles be reviewed for impairment whenever events or
changes in circumstances indicate that the carrying amount of an asset may not
be recoverable. Everflow utilizes a field by field basis for assessing
impairment of its oil and gas properties.

          Management of the Company believes that the accounting estimate
related to oil and gas property impairment is a "critical accounting estimate"
because it is highly susceptible to change from year to year. It requires the
use of oil and gas reserve estimates that are directly impacted by future oil
and gas prices and future production volumes. Actual oil and gas prices have
fluctuated in the past and are expected to do so in the future.

          Oil and gas reserve estimates are prepared annually based on existing
contractual arrangements and current market conditions. Any increases in
estimated future cash flows would have no impact on the reported value of the
Company's oil and gas properties. In contrast, decreases in estimated future
cash flows could require the recognition of an impairment loss equal to the
difference between the fair value of the oil and gas properties (determined by
calculating the discounted value of the estimated future cash flows) and the
carrying amount of the oil and gas properties. Any impairment loss would reduce
property and equipment as well as total assets of the Company. An impairment
loss would also decrease net income.

          Asset Retirement Obligations. In 2003, the Company adopted SFAS No.
143, "Accounting for Asset Retirement Obligations." SFAS No. 143 requires the
fair value of a liability for an asset retirement obligation to be recognized in
the period in which it is incurred if a reasonable estimate of fair value can be
made. For the Company, these obligations include plugging and abandonment of oil
and gas wells and associated pipelines and equipment. The associated asset
retirement costs are capitalized as part of the carrying amount of the
long-lived asset. Historically, and consistent with industry practice, the
Company determined that the cost of plugging and abandoning its oil and gas
properties would be offset by proceeds received from salvage. The Company
recorded a non-cash charge of approximately $500,000 as the cumulative effect of
a change in accounting principle, an increase to oil and gas properties of
approximately $400,000 and a non-current liability of approximately $900,000 in
connection with the adoption of SFAS No. 143.

          The estimated liability is based on historical experience in plugging
and abandoning wells, estimated remaining lives of those wells based on reserves
estimates, estimates of the external cost to plug and abandon the wells in the
future and federal and state regulatory requirements. The liability is
discounted using an assumed credit-adjusted risk-free interest rate. Revisions
to the liability will likely occur due to: changes in estimates of plugging


                                      -24-
<PAGE>
and abandonment costs; changes in estimated remaining lives of the wells;
changes in federal or state regulations regarding plugging and abandonment
requirements; and other factors.

          The Company has no assets legally restricted for purposes of settling
its asset retirement obligations. The Company has determined that there are no
other material retirement obligations associated with tangible long-lived
assets.

          Revenue Recognition. The Company recognizes revenue from oil and gas
production as it is extracted and sold from the properties. Other revenue is
recognized at the time it is earned and the Company has a contractual right to
such revenue.

          The Company participates (and may act as drilling contractor) with
unaffiliated joint venture partners in the drilling, development and operation
of jointly owned oil and gas properties. Each owner, including the Company, has
an undivided interest in the jointly owned property(ies). Generally, the joint
venture partners participate on the same drilling/development cost basis as the
Company and, therefore, no revenue, expense or income is recognized on the
drilling and development of the properties. Accounts receivable from joint
venture partners consist principally of drilling and development costs the
Company has advanced or incurred on behalf of joint venture partners. The
Company earns and receives monthly management and operating fees from certain
joint venture partners after the properties are completed and placed into
production.

NEW ACCOUNTING STANDARDS

          In January 2003, the FASB issued Interpretation No. 46, ("FIN 46"),
Consolidation of Variable Interest Entities. FIN 46, as amended by FIN 46(R) in
December 2003, provides guidance on how to identify a variable interest entity
("VIE"), and determine when the assets, liabilities, and results of operations
of a VIE need to be included in a company's consolidated financial statements.
FIN 46 also requires additional disclosures by primary beneficiaries and other
significant variable interest holders in a VIE. The provisions of FIN 46 were
effective immediately for all VIE's created after January 31, 2003. For VIEs
created before February 1, 2003, the provisions of FIN 46, as amended, were
effective on January 1, 2004. After evaluating this accounting pronouncement,
the Company determined that it did not have any interests in any VIEs.
Therefore, the adoption of FIN 46 did not have any impact on the Company's
consolidated financial position, results of operations or cash flows.

INFLATION AND CHANGES IN PRICES

          While the cost of operations is affected by inflation, oil and gas
prices have fluctuated in recent years and generally have not matched inflation.
The price of oil in the Appalachian Basin has ranged from a low of $8.50 per
barrel in December 1998 to a high of $53.50 in March 2005. As of March 20, 2005,
the posted field price in the Appalachian Basin area, the Company's principal
area of operation, was $53.50 per barrel of oil. Although the Company's sales
are affected by this type of price instability, the impact on the Company is not
as dramatic as might be expected since less than 10% of the Company's total
future cash inflows related to oil and gas reserves as of December 31, 2004 are
comprised of oil reserves.


                                      -25-
<PAGE>
          Natural gas prices have also fluctuated more recently. The Company's
average price of gas during 2002 amounted to $3.98 per MCF. The Company's
average price of gas during 2003 increased $.75 to $4.73 compared to 2002. The
Company's average price of gas during 2004 increased $.95 to $5.68 compared to
2003. The price of gas in the Appalachian Basin increased significantly
throughout 2000 and reached a high of more than $10.00 per MCF in January 2001.
More recently, the price for Henry Hub Natural Gas on the NYMEX settled for the
month of February 2005 at $6.64 per MCF. The Company's gas is currently sold
under short-term contracts where the price is determined using current NYMEX
prices. The Company at times will lock-in a monthly price over certain time
periods. Excess gas production above locked-in quantities is sold at a price
tied to the then current monthly NYMEX settled price. The Company's sales are
significantly impacted by pricing instability in the natural gas market. One of
the consequences of these pricing fluctuations is evident in the Company's
Standardized Measure of Discounted Future Net Cash Flows increasing from $45.1
million at December 31, 2001 to $67.9 million at December 31, 2002, and then
increasing to $101.8 million at December 31, 2003 and $119.1 million at December
31, 2004.

          The Company's Standardized Measure of Discounted Future Net Cash Flows
increased by $17.2 million from December 31, 2003 to December 31, 2004 and
increased by $33.9 million from December 31, 2002 to December 31, 2003. A
reconciliation of the Changes in the Standardized Measures of Discounted Future
Net Cash Flows is included in the Company's consolidated financial statements.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

          The primary objective of the following information is to provide
forward-looking quantitative and qualitative information about our potential
exposure to market risks. The term "market risk" refers to the risk of loss
arising from adverse changes in oil and gas prices and interest rates. The
disclosures are not meant to be precise indicators of expected future losses,
but rather indicators of reasonably possible losses. This forward-looking
information provides indicators of how we view and manage our ongoing
market-risk exposure. All of our market-risk sensitive instruments were entered
into for purposes other than trading. All accounts are U.S. dollar denominated.

          There were no borrowings during 2004 and 2003. The Company would be
exposed to market risk from changes in interest rates if it funds its future
operations through long-term or short-term borrowings.

          The Company is exposed to market risk from changes in commodity
prices. Realized pricing is primarily driven by the prevailing worldwide prices
for crude oil and spot market prices applicable to United States natural gas
production. Pricing for gas and oil production has been volatile and
unpredictable for many years. These market risks can impact the Company's
results of operations, cash flows and financial position. The Company's primary
commodity price risk exposure results from contractual delivery commitments with
respect to the Company's gas purchase contracts. The Company periodically makes
commitments to sell certain quantities of natural gas to be delivered in future
months at certain contract prices. This


                                      -26-
<PAGE>
affords the Company the opportunity to "lock in" the sale price for those
quantities of natural gas. Failure to meet these delivery commitments would
result in the Company being forced to purchase any short fall at current market
prices. The Company's risk management objective is to lock in a range of pricing
for no more than 80% to 90% of expected production volumes. This allows the
Company to forecast future cash flows and earnings within a predictable range.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

          See attached pages F-1 to F-25.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
     FINANCIAL DISCLOSURE

          Not applicable.

ITEM 9A. CONTROLS AND PROCEDURES

          The Company's Chief Executive Officer and Chief Financial Officer have
evaluated the effectiveness of the design and operation of the Company's
disclosure controls and procedures pursuant to Exchange Act Rule 13a-15. Based
upon that evaluation, such officers concluded that, as of December 31, 2004, the
Company's disclosure controls and procedures were effective to ensure that
information required to be disclosed by the Company in the reports it files or
submits under the Exchange Act is recorded, processed, summarized and reported,
within the time periods specified in the Commission's rules and forms.

          There have been no changes in the Company's internal controls that
occurred during the last fiscal quarter that have materially affected, or are
reasonably likely to materially affect, the Company's internal control over
financial reporting.

ITEM 9B. OTHER INFORMATION

          None.


                                      -27-
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

                       2004 CONSOLIDATED FINANCIAL REPORT


                                       F-1
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

                                    CONTENTS

<TABLE>
<CAPTION>
                                                            Page
                                                          --------
<S>                                                       <C>
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM      F-3

FINANCIAL STATEMENTS
   Consolidated balance sheets                             F-4-F-5
   Consolidated statements of income                         F-6
   Consolidated statements of partners' equity               F-7
   Consolidated statements of cash flows                     F-8
   Notes to consolidated financial statements             F-9-F-25
</TABLE>


                                       F-2
<PAGE>
             Report of Independent Registered Public Accounting Firm

To the Partners
Everflow Eastern Partners, L. P.
Canfield, Ohio

     We have audited the accompanying consolidated balance sheets of Everflow
Eastern Partners, L. P. and subsidiaries as of December 31, 2004 and 2003, and
the related consolidated statements of income, partners' equity, and cash flows
for each of the three years in the period ended December 31, 2004. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

     We conducted our audits in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. The Company has
determined that it is not required to have, nor were we engaged to perform, an
audit of its internal control over financial reporting. Our audit included
consideration of internal control over financial reporting as a basis for
designing audit procedures that are appropriate in the circumstances, but not
for the purpose of expressing an opinion on the effectiveness of the Company's
internal control over financial reporting. Accordingly, we express no such
opinion. An audit also includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated financial position of Everflow
Eastern Partners, L. P. and subsidiaries as of December 31, 2004 and 2003, and
the consolidated results of their operations and their cash flows for each of
the three years in the period ended December 31, 2004, in conformity with
accounting principles generally accepted in the United States of America.

                                         HAUSSER + TAYLOR LLC

Cleveland, Ohio
March 4, 2005


                                       F-3
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

                           CONSOLIDATED BALANCE SHEETS

                           December 31, 2004 and 2003

<TABLE>
<CAPTION>
                                                                  2004           2003
                                                              ------------   ------------
<S>                                                           <C>            <C>
                           ASSETS
CURRENT ASSETS
   Cash and equivalents                                       $  8,020,521   $  9,598,801
   Accounts receivable:
      Production                                                 5,659,921      3,976,909
      Employees                                                     37,810         40,666
      Joint venture partners                                            --         59,982
   Other                                                            39,018         87,881
                                                              ------------   ------------
      Total current assets                                      13,757,270     13,764,239

PROPERTY AND EQUIPMENT
   Proved properties (successful efforts accounting method)    129,734,209    122,422,677
   Pipeline and support equipment                                  621,481        498,179
   Corporate and other                                           1,786,691      1,708,140
                                                              ------------   ------------
                                                               132,142,381    124,628,996

   Less accumulated depreciation, depletion, amortization
      and write down                                            84,542,132     80,377,333
                                                              ------------   ------------
                                                                47,600,249     44,251,663
OTHER ASSETS                                                       123,970        120,676
                                                              ------------   ------------
                                                              $ 61,481,489   $ 58,136,578
                                                              ------------   ------------
</TABLE>

   The accompanying notes are an integral part of these financial statements.


                                       F-4
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

                           CONSOLIDATED BALANCE SHEETS

                           December 31, 2004 and 2003

<TABLE>
<CAPTION>
                                                                 2004          2003
                                                             -----------   -----------
<S>                                                          <C>           <C>
             LIABILITIES AND PARTNERS' EQUITY

CURRENT LIABILITIES
   Accounts payable                                          $   776,535   $   721,728
   Accrued expenses                                              482,621       452,169
                                                             -----------   -----------
      Total current liabilities                                1,259,156     1,173,897

ASSET RETIREMENT OBLIGATIONS                                   1,167,223     1,034,685

COMMITMENTS AND CONTINGENCIES

LIMITED PARTNERS' EQUITY, SUBJECT TO REPURCHASE
   RIGHT
   Authorized - 8,000,000 units
   Issued and outstanding - 5,690,874 and 5,714,739 units,
      respectively                                            58,366,937    55,278,954

GENERAL PARTNER'S EQUITY                                         688,173       649,042
                                                             -----------   -----------
      Total partners' equity                                  59,055,110    55,927,996
                                                             -----------   -----------
                                                             $61,481,489   $58,136,578
                                                             -----------   -----------
</TABLE>

   The accompanying notes are an integral part of these financial statements.


                                       F-5
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

                        CONSOLIDATED STATEMENTS OF INCOME

                  Years Ended December 31, 2004,2003 and 2002

<TABLE>
<CAPTION>
                                                                 2004          2003          2002
                                                             -----------   -----------   -----------
<S>                                                          <C>           <C>           <C>
REVENUES
   Oil and gas sales                                         $25,108,890   $21,288,143   $16,254,014
   Well management and operating                                 560,340       543,948       501,561
   Other                                                           1,530         2,355         1,843
                                                             -----------   -----------   -----------
                                                              25,670,760    21,834,446    16,757,418
DIRECT COST OF REVENUES
   Production costs                                            2,996,361     2,855,663     2,618,399
   Well management and operating                                 185,097       220,794       188,238
   Depreciation, depletion and amortization                    4,658,927     4,943,770     4,386,745
   Abandonment of oil and gas properties                          40,000       100,000       200,000
                                                             -----------   -----------   -----------
      Total direct cost of revenues                            7,880,385     8,120,227     7,393,382

GENERAL AND ADMINISTRATIVE EXPENSE                             1,452,586     1,363,267     1,394,121
                                                             -----------   -----------   -----------
      Total cost of revenues                                   9,332,971     9,483,494     8,787,503
                                                             -----------   -----------   -----------
INCOME FROM OPERATIONS                                        16,337,789    12,350,952     7,969,915

OTHER INCOME (EXPENSE)
   Interest income                                               105,084       104,587        69,515
   Interest expense                                                   --            --       (28,521)
   Gain on sale of property and equipment and other assets            --        36,609         5,974
                                                             -----------   -----------   -----------
                                                                 105,084      141, 196        46,968
                                                             -----------   -----------   -----------
INCOME BEFORE INCOME TAXES AND CUMULATIVE EFFECT
   OF CHANGE IN ACCOUNTING PRINCIPLE                          16,442,873    12,492,148     8,016,883

INCOME TAXES                                                      39,576        69,303        12,793
                                                             -----------   -----------   -----------
INCOME BEFORE CUMULATIVE EFFECT OF CHANGE IN
   ACCOUNTING PRINCIPLE                                       16,403,297    12,422,845     8,004,090

CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE                   --      (471,545)           --
                                                             -----------   -----------   -----------
NET INCOME                                                   $16,403,297   $11,951,300   $ 8,004,090
                                                             -----------   -----------   -----------
Allocation of Partnership Net Income
   Limited Partners                                          $16,212,544   $11,813,013   $ 7,911,924
   General Partner                                               190,753       138,287        92,166
                                                             -----------   -----------   -----------
                                                             $16,403,297   $11,951,300   $ 8,004,090
                                                             -----------   -----------   -----------
Net income per unit:
   Before cumulative effect of change in accounting
      principle                                              $      2.84   $      2.14   $      1.37
   Cumulative effect of change in accounting principle                --         (0.08)           --
                                                             -----------   -----------   -----------
Net income per unit                                          $      2.84   $      2.06   $      1.37
                                                             -----------   -----------   -----------
</TABLE>

   The accompanying notes are an integral part of these financial statements.


                                       F-6
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

                   CONSOLIDATED STATEMENTS OF PARTNERS' EQUITY

                  Years Ended December 31, 2004, 2003 and 2002

<TABLE>
<CAPTION>
                                                               2004           2003          2002
                                                           ------------   -----------   -----------
<S>                                                        <C>            <C>           <C>
PARTNERS' EQUITY - JANUARY 1                               $ 55,927,996   $51,508,256   $50,911,995

   Net income                                                16,403,297    11,951,300     8,004,090

   Cash distributions ($2.25 per unit in 2004, $1.25 per
      unit in 2003 and 2002)                                (12,979,302)   (7,244,313)   (7,281,039)

   Repurchase and retirement of Units                          (296,881)     (287,247)     (126,790)
                                                           ------------   -----------   -----------
PARTNERS' EQUITY - DECEMBER 31                             $ 59,055,110   $55,927,996   $51,508,256
                                                           ------------   -----------   -----------
</TABLE>

   The accompanying notes are an integral part of these financial statements.


                                       F-7
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                   Years Ended December 31, 2004, 2003 and 2002

<TABLE>
<CAPTION>
                                                                2004           2003          2002
                                                            ------------   -----------   -----------
<S>                                                         <C>            <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income                                               $ 16,403,297   $11,951,300   $ 8,004,090
   Adjustments to reconcile net income to net cash
      provided by operating activities:
      Depreciation, depletion and amortization                 4,707,750     4,989,909     4,421,028
      Abandonment of oil and gas properties                       40,000       100,000       200,000
      Gain on sale of property and equipment and other
         assets                                                       --       (36,609)       (5,974)
      Cumulative effect of change in accounting principle             --       471,545            --
      Deferred income taxes                                           --            --       (50,000)
      Changes in assets and liabilities:
         Accounts receivable                                  (1,623,030)     (448,865)     (991,445)
         Short-term investments                                       --            --     3,790,562
         Other current assets                                     48,863        14,364       (54,247)
         Other assets                                             (3,294)        9,303       (20,407)
         Accounts payable                                         54,807       (24,693)      241,175
         Accrued expenses                                         30,452        27,542        49,617
                                                            ------------   -----------   -----------
            Total adjustments                                  3,255,548     5,102,496     7,580,309
                                                            ------------   -----------   -----------
               Net cash provided by operating activities      19,658,845    17,053,796    15,584,399

CASH FLOWS FROM INVESTING ACTIVITIES
   Proceeds received on receivables from employees                42,356       471,545       197,364
   Advances disbursed to employees                               (39,500)     (291,447)     (162,680)
   Purchase of property and equipment                         (7,963,798)   (4,875,596)   (4,185,744)
   Proceeds on sale of property and equipment and
      other assets                                                    --        82,232        47,500
                                                            ------------   -----------   -----------
               Net cash used by investing activities          (7,960,942)   (4,613,266)   (4,103,560)

CASH FLOWS FROM FINANCING ACTIVITIES
   Distributions                                             (12,979,302)   (7,244,313)   (7,281,039)
   Repurchase and retirement of Units                           (296,881)     (287,247)     (126,790)
   Payments on debt including revolver                                --            --      (512,014)
                                                            ------------   -----------   -----------
               Net cash used by financing activities         (13,276,183)   (7,531,560)   (7,919,843)
                                                            ------------   -----------   -----------
NET (DECREASE) INCREASE IN CASH AND
   EQUIVALENTS                                                (1,578,280)    4,908,970     3,560,996

CASH AND EQUIVALENTS - JANUARY 1                               9,598,801     4,689,831     1,128,835
                                                            ------------   -----------   -----------
CASH AND EQUIVALENTS - DECEMBER 31                          $  8,020,521   $ 9,598,801   $ 4,689,831
                                                            ------------   -----------   -----------
Supplemental disclosures of cash flow information:
   Cash paid during the year for:
      Interest                                              $         --   $        --   $    28,521
      Income taxes                                                60,000        60,000        80,000
</TABLE>

   The accompanying notes are an integral part of these financial statements.


                                       F-8
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

          A.   Organization - Everflow Eastern Partners, L. P. ("Everflow") is a
               Delaware limited partnership which was organized in September
               1990 to engage in the business of oil and gas exploration and
               development. Everflow was formed to consolidate the business and
               oil and gas properties of Everflow Eastern, Inc. ("EEI") and
               subsidiaries and the oil and gas properties owned by certain
               limited partnership and working interest programs managed or
               sponsored by EEI ("EEI Programs" or "the Programs").

               Everflow Management Limited, LLC, an Ohio limited liability
               company, is the general partner of Everflow and, as such, is
               authorized to perform all acts necessary or desirable to carry
               out the purposes and conduct of the business of Everflow. The
               members of Everflow Management Limited, LLC are Everflow
               Management Corporation ("EMC"), two individuals who are Officers
               and Directors of EEI and Sykes Associates, a limited partnership
               controlled by Robert F. Sykes, the Chairman of the Board of EEI.
               EMC is an Ohio corporation formed in September 1990 and is the
               managing member of Everflow Management Limited, LLC.

          B.   Principles of Consolidation - The consolidated financial
               statements include the accounts of Everflow, its wholly-owned
               subsidiaries, including EEI and EEI's wholly-owned subsidiaries,
               and investments in oil and gas drilling and income partnerships
               (collectively, the "Company") which are accounted for under the
               proportional consolidation method. All significant accounts and
               transactions between the consolidated entities have been
               eliminated.

          C.   Use of Estimates - The preparation of financial statements in
               conformity with accounting principles generally accepted in the
               United States of America requires management to make estimates
               and assumptions that affect the reported amounts of assets and
               liabilities and disclosure of contingent assets and liabilities
               at the date of the financial statements and the reported amounts
               of revenues and expenses during the reporting period. Actual
               results could differ from those estimates.

          D.   Fair Value of Financial Instruments - The fair values of cash and
               equivalents, accounts receivable, accounts payable and other
               short-term obligations approximate their carrying values because
               of the short maturity of these financial instruments. The
               carrying values of the Company's long-term obligations
               approximate their fair value. In accordance with Statement of
               Financial Accounting Standards ("SFAS") No. 107, "Disclosure
               About Fair Value of Financial Instruments," rates available at
               balance sheet dates to the Company are used to estimate the fair
               value of existing obligations.

          E.   Cash and Equivalents - The Company considers all highly liquid
               debt instruments purchased with a maturity of three months or
               less to be cash equivalents. The Company maintains at various
               financial institutions cash and equivalents which may exceed
               federally insured amounts and which may, at times, significantly
               exceed balance sheet amounts due to float.


                                       F-9
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

          F.   Property and Equipment - The Company uses the successful efforts
               method of accounting for oil and gas exploration and production
               activities. Under successful efforts, costs to acquire mineral
               interests in oil and gas properties and to drill and equip
               development wells are initially capitalized. Costs of development
               wells (on properties the Company has no further interest in) that
               do not find proved reserves and geological and geophysical costs
               are expensed. The Company has not participated in exploratory
               drilling and owns no interest in unproved properties.

               Capitalized costs of proved properties, after considering
               estimated dismantlement and abandonment costs and estimated
               salvage values, are amortized by the unit-of-production method
               based upon estimated proved developed reserves. Depletion,
               depreciation and amortization on proved properties amounted to
               $4,603,114, $4,801,170 and $4,345,208 for the years ended
               December 31, 2004, 2003 and 2002, respectively.

               On sale or retirement of a unit of a proved property (which
               generally constitutes the amortization base), the cost and
               related accumulated depreciation, depletion, amortization and
               write down are eliminated from the property accounts, and the
               resultant gain or loss is recognized.

               SFAS No. 144, "Accounting for the Impairment or Disposal of
               Long-Lived Assets," requires that long-lived assets (including
               oil and gas properties) and certain identifiable intangibles be
               reviewed for impairment whenever events or changes in
               circumstances indicate that the carrying amount of an asset may
               not be recoverable. Everflow utilizes a field by field basis for
               assessing impairment of its oil and gas properties. The Company
               wrote down oil and gas properties by approximately $40,000,
               $100,000 and $200,000 during 2004, 2003 and 2002, respectively,
               to provide for impairment on certain of its oil and gas
               properties.

               Pipeline and support equipment and other corporate property and
               equipment are depreciated principally on the straight-line method
               over their estimated useful lives (pipeline and support equipment
               - 10 to 22 years, other corporate equipment - 3 to 7 years, other
               corporate property - building and improvements with a cost of
               $1,209,523 - 40 years). Depreciation on pipeline and support
               equipment and other corporate property and equipment amounted to
               $104,636, $95,901 and $75,820 for the years ended December 31,
               2004, 2003 and 2002, respectively.

               Maintenance and repairs of property and equipment are expensed as
               incurred. Major renewals and improvements are capitalized, and
               the assets replaced are retired.


                                      F-10
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

          G.   Asset Retirement Obligations - In 2003, the Company adopted SFAS
               No. 143, "Accounting for Asset Retirement Obligations." SFAS No.
               143 requires the fair value of a liability for an asset
               retirement obligation to be recognized in the period in which it
               is incurred if a reasonable estimate of fair value can be made.
               For the Company, these obligations include plugging and
               abandonment of oil and gas wells and associated pipelines and
               equipment. The associated asset retirement costs are capitalized
               as part of the carrying amount of the long-lived asset.
               Historically, and consistent with industry practice, the Company
               determined that the cost of plugging and abandoning its oil and
               gas properties would be offset by proceeds received from salvage.
               The Company recorded a non-cash charge of approximately $500,000
               as the cumulative effect of a change in accounting principle, an
               increase to oil and gas properties of approximately $400,000 and
               a non-current liability of approximately $900,000 in connection
               with the adoption of SFAS No. 143.

               The estimated liability is based on historical experience in
               plugging and abandoning wells, estimated remaining lives of those
               wells based on reserves estimates, estimates of the external cost
               to plug and abandon the wells in the future and federal and state
               regulatory requirements. The liability is discounted using an
               assumed credit-adjusted risk-free interest rate. Revisions to the
               liability will likely occur due to: changes in estimates of
               plugging and abandonment costs; changes in estimated remaining
               lives of the wells; changes in federal or state regulations
               regarding plugging and abandonment requirements; and other
               factors.

               The Company has no assets legally restricted for purposes of
               settling its asset retirement obligations. The Company has
               determined that there are no other material retirement
               obligations associated with tangible long-lived assets.

               The schedule below is a reconciliation of the Company's liability
               for the years ended December 31:

<TABLE>
<CAPTION>
                              2004         2003
                           ----------   ----------
<S>                        <C>          <C>
Beginning of Period        $1,134,685   $       --
Upon adoption                      --      942,419
Liabilities incurred           33,357       99,428
Liabilities settled                --           --
Accretion                      99,181       92,838
                           ----------   ----------
Total ($100,000 current)   $1,267,223   $1,134,685
                           ==========   ==========
</TABLE>


                                      F-11
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

          G.   Asset Retirement Obligations (Continued)

               For 2004 and 2003, accretion expense is included in depreciation,
               depletion and amortization in the Company's consolidated
               statements of operations and the asset retirement obligations are
               included in accrued expenses (current portion) and asset
               retirement obligations (non-current portion) in the Company's
               consolidated balance sheets. The pro forma effects had SFAS No.
               143 been applied during prior periods would have reduced the
               Company's net income and net income per unit by approximately
               $85,000 and $.01, respectively, in 2002.

          H.   Revenue Recognition - The Company recognizes revenue from oil and
               gas production as it is extracted and sold from the properties.
               Other revenue is recognized at the time it is earned and the
               Company has a contractual right to such revenue.

               The Company participates (and may act as drilling contractor)
               with unaffiliated joint venture partners in the drilling,
               development and operation of jointly owned oil and gas
               properties. Each owner, including the Company, has an undivided
               interest in the jointly owned property(ies). Generally, the joint
               venture partners participate on the same drilling/development
               cost basis as the Company and, therefore, no revenue, expense or
               income is recognized on the drilling and development of the
               properties. Accounts receivable from joint venture partners
               consist principally of drilling and development costs the Company
               has advanced or incurred on behalf of joint venture partners. The
               Company earns and receives monthly management and operating fees
               from certain joint venture partners after the properties are
               completed and placed into production.

          I.   Income Taxes - Everflow is not a tax-paying entity and the net
               taxable income or loss, other than the taxable income or loss
               allocable to EEI, which is a C corporation owned by Everflow,
               will be allocated directly to its respective partners. The
               Company is not able to determine the net difference between the
               tax bases and the reported amounts of Everflow's assets and
               liabilities due to separate tax elections that were made by
               owners of the working interests and limited partnership interests
               that comprised Programs.

               EEI and its subsidiaries account for income taxes under SFAS No.
               109, "Accounting for Income Taxes." Income taxes are provided for
               all items (as they relate to EEI and its subsidiaries) in the
               Consolidated Statements of Income regardless of the period when
               such items are reported for income tax purposes. SFAS No. 109
               provides that deferred tax assets and liabilities be recognized
               for temporary differences between the financial reporting basis
               and tax basis of certain of EEI's and its subsidiaries' assets
               and liabilities. In addition, SFAS No. 109 requires that deferred
               tax assets and liabilities be measured using enacted tax rates
               expected to apply to taxable income in the years in which the
               temporary differences are expected to be recovered or settled.
               The impact on deferred taxes of changes in tax rates and laws, if
               any, is reflected in the financial statements in the period of
               enactment. In some situations, SFAS No. 109 permits the
               recognition of expected benefits of utilizing net operating loss
               and tax credit carryforwards.


                                      F-12
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

          J.   Allocation of Income and Per Unit Data - Under the terms of the
               limited partnership agreement, initially, 99% of revenues and
               costs were allocated to the unitholders (the limited partners)
               and 1% of revenues and costs were allocated to the general
               partner. The allocation changes as unitholders elect to exercise
               the repurchase right (see Note 3).

               Earnings and distributions per limited partner Unit have been
               computed based on the weighted average number of Units
               outstanding during the year for each year presented. Average
               outstanding Units for earnings and distributions per Unit
               calculations amount to 5,702,806, 5,731,756 and 5,759,974 in
               2004, 2003 and 2002, respectively.

          K.   New Accounting Standards - In January 2003, the FASB issued
               Interpretation No. 46, ("FIN 46"), Consolidation of Variable
               Interest Entities. FIN 46, as amended by FIN 46(R) in December
               2003, provides guidance on how to identify a variable interest
               entity ("VIE"), and determine when the assets, liabilities, and
               results of operations of a VIE need to be included in a company's
               consolidated financial statements. FIN 46 also requires
               additional disclosures by primary beneficiaries and other
               significant variable interest holders in a VIE. The provisions of
               FIN 46 were effective immediately for all VIE's created after
               January 31, 2003. For VIEs created before February 1, 2003, the
               provisions of FIN 46, as amended, were effective on January 1,
               2004. After evaluating this accounting pronouncement, the Company
               determined that it did not have any interests in any VIEs.
               Therefore, the adoption of FIN 46 did not have any impact on the
               Company's consolidated financial position, results of operations
               or cash flows.

NOTE 2. CREDIT FACILITIES AND LONG-TERM DEBT

          The Company had a revolving line of credit that expired on May 31,
          2003. The Company anticipates, although there is no assurance it will
          be able to, entering into a new credit agreement for the purpose, if
          necessary, of funding the annual repurchase right (see Note 3). The
          new line of credit would be utilized in the event the Company receives
          tenders pursuant to the repurchase right in excess of cash on hand.

          There were no borrowings outstanding on the revolving line of credit
          during 2004 and 2003. The Company would be exposed to market risk from
          changes in interest rates if it funds its future operations through
          long-term or short-term borrowings.


                                      F-13
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 3. PARTNERS' EQUITY

          Units represent limited partnership interests in Everflow. The Units
          are transferable subject only to the approval of any transfer by
          Everflow Management Limited, LLC and to the laws governing the
          transfer of securities. The Units are not listed for trading on any
          securities exchange nor are they quoted in the automated quotation
          system of a registered securities association. However, unitholders
          have an opportunity to require Everflow to repurchase their Units
          pursuant to the repurchase right.

          Under the terms of the limited partnership agreement, initially, 99%
          of revenues and costs are allocated to the unitholders (the limited
          partners) and 1% of revenues and costs are allocated to the general
          partner. Such allocation has changed and will change in the future due
          to unitholders electing to exercise the repurchase right.

          The partnership agreement provides that Everflow will repurchase for
          cash up to 10% of the then outstanding Units, to the extent
          unitholders offer Units to Everflow for repurchase pursuant to the
          repurchase right. The repurchase right entitles any unitholder,
          between May 1 and June 30 of each year, to notify Everflow that he
          elects to exercise the repurchase right and have Everflow acquire
          certain or all of his Units. The price to be paid for any such Units
          is calculated based upon the audited financial statements of the
          Company as of December 31 of the year prior to the year in which the
          repurchase right is to be effective and independently prepared reserve
          reports. The price per Unit equals 66% of the adjusted book value of
          the Company allocable to the Units, divided by the number of Units
          outstanding at the beginning of the year in which the applicable
          repurchase right is to be effective less all interim cash
          distributions received by a unitholder. The adjusted book value is
          calculated by adding partners' equity, the standardized measure of
          discounted future net cash flows and the tax effect included in the
          standardized measure and subtracting from that sum the carrying value
          of oil and gas properties (net of undeveloped lease costs). If more
          than 10% of the then outstanding Units are tendered during any period
          during which the repurchase right is to be effective, the investors'
          Units tendered shall be prorated for purposes of calculating the
          actual number of Units to be acquired during any such period. The
          price associated with the repurchase right, based upon the December
          31, 2004 calculation, is estimated to be $14.46 per Unit, net of the
          distributions ($1.00 per Unit in total) expected to be made in January
          and April 2005.


                                      F-14
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 3. PARTNERS' EQUITY (CONTINUED)

          Units repurchased pursuant to the repurchase right, for each of the
          four years in the period ended December 31, 2004, are as follows:

<TABLE>
<CAPTION>
                       Per Unit
       ---------------------------------------
       Calculated                                                 Units
        Price for       Less                                   Outstanding
       Repurchase      Interim          Net       # of Units    Following
Year      Right     Distributions   Price Paid   Repurchased    Repurchase
----   ----------   -------------   ----------   -----------   -----------
<S>    <C>          <C>             <C>          <C>           <C>
2001     $10.35          $.625        $ 9.73       117,488      5,771,174
2002     $ 6.16          $ .50        $ 5.66        22,401      5,748,773
2003     $ 8.94          $ .50        $ 8.44        34,034      5,714,739
2004     $13.44          $1.00        $12.44        23,865      5,690,874
</TABLE>

NOTE 4. PROVISION FOR INCOME TAXES

          A reconciliation between taxes computed at the Federal statutory rate
          and the effective tax rate in the statements of income follows:

<TABLE>
<CAPTION>
                                                       Year Ended December 31,
                                   ---------------------------------------------------------------
                                           2004                  2003                  2002
                                   -------------------   -------------------   -------------------
                                      Amount       %        Amount       %        Amount       %
                                   -----------   -----   -----------   -----   -----------   -----
<S>                                <C>           <C>     <C>           <C>     <C>           <C>
Provision based on the
   statutory rate (for taxable
   income up to $10,000,000)       $ 5,591,000    34.0   $ 4,087,000    34.0   $ 2,726,000    34.0

Tax effect of:
   Non-taxable status of the
      Programs and Everflow         (5,226,000)  (31.8)   (3,827,000)  (31.8)   (2,579,000)  (32.2)
   Excess statutory depletion          (80,000)   (0.5)      (70,000)   (0.6)      (60,000)   (0.7)
   Graduated tax rates, state
      income tax and other - net      (245,424)   (1.5)     (120,697)   (1.0)      (74,207)   (1.0)
                                   -----------   -----   -----------   -----   -----------   -----
      Total                        $    39,576     0.2   $    69,303     0.6   $    12,793     0.1
                                   ===========   =====   ===========   =====   ===========   =====
</TABLE>


                                      F-15
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 4. PROVISION FOR INCOME TAXES (CONTINUED)

          As referred to in Note 1, EEI and its subsidiaries account for current
          and deferred income taxes under the provisions of SFAS No. 109. Items
          giving rise to deferred taxes consist of temporary differences arising
          from differences in financial reporting and tax reporting methods for
          EEI's proved properties. At December 31, 2004 and 2003, these deferred
          tax items resulted in deferred tax liabilities of $506,000 and
          $537,000, respectively. These liabilities have been fully offset by
          deferred tax assets resulting from the tax benefit of EEI's percentage
          depletion carryovers. At December 31, 2004 and 2003, EEI had
          percentage depletion deduction carryforwards for tax purposes of
          approximately $1,311,000 and $1,450,000, respectively. These
          carryforwards can be carried forward indefinitely.

NOTE 5. RETIREMENT PLAN

          The Company has a defined contribution plan pursuant to Section 401(k)
          of the Internal Revenue Code for all employees who have reached the
          age of 21 and completed one year of service. The Company matches
          employees' contributions to the 401(k) Retirement Savings Plan as
          annually determined by EMC's Board of Directors. Additionally, the
          plan has a profit sharing component which provides for contributions
          to the plan at the discretion of EMC's Board of Directors. Amounts
          contributed to the plan vest immediately. The Company's total matching
          and profit sharing contributions to the plan amounted to $167,220,
          $169,035 and $217,301 for the years ended December 31, 2004, 2003 and
          2002, respectively.

NOTE 6. RELATED PARTY TRANSACTIONS

          The Company's Officers, Directors, Affiliates and certain employees
          have frequently participated, and will likely participate in the
          future, as working interest owners in wells in which the Company has
          an interest. Frequently, the Company has loaned the funds necessary
          for certain employees to participate in the drilling and development
          of such wells. At December 31, 2004, the loans accrue interest at
          4.15% and are expected to be paid from production revenues
          attributable to such interests or through joint interest assessments.


                                      F-16
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 7. BUSINESS SEGMENTS, RISKS AND MAJOR CUSTOMERS

          The Company operates exclusively in the United States, almost entirely
          in Ohio and Pennsylvania, in the exploration, development and
          production of oil and gas.

          The Company operates in an environment with many financial risks,
          including, but not limited to, the ability to acquire additional
          economically recoverable oil and gas reserves, the inherent risks of
          the search for, development of and production of oil and gas, the
          ability to sell oil and gas at prices which will provide attractive
          rates of return, the volatility and seasonality of oil and gas
          production and prices, and the highly competitive and, at times,
          seasonal nature of the industry and worldwide economic conditions. The
          Company's ability to expand its reserve base and diversify its
          operations is also dependent upon the Company's ability to obtain the
          necessary capital through operating cash flow, borrowings or equity
          offerings. Various federal, state and governmental agencies are
          considering, and some have adopted, laws and regulations regarding
          environmental protection which could adversely affect the proposed
          business activities of the Company. The Company cannot predict what
          effect, if any, current and future regulations may have on the
          operations of the Company.

          Management of the Company continually evaluates whether the Company
          can develop oil and gas properties at historical levels given current
          industry and market conditions. If the Company is unable to do so, it
          could be determined that it is in the best interests of the Company
          and its unitholders to reorganize, liquidate or sell the Company.
          However, management cannot predict whether any sale transaction will
          be a viable alternative for the Company in the immediate future.

          Gas sales accounted for 89%, 90% and 90% of total oil and gas sales in
          2004, 2003 and 2002, respectively. Approximate percentages of total
          oil and gas sales from significant purchasers for the years ended
          December 31, 2004, 2003 and 2002, respectively, were as follows:

<TABLE>
<CAPTION>
                     Customer                       2004   2003   2002
                     --------                       ----   ----   ----
<S>                                                 <C>    <C>    <C>
Dominion Field Services, Inc., its affiliates and
   its predecessors ("Dominion")                     46%    48%    49%
Ergon Oil Purchasing, Inc. ("Ergon Oil")             10     10      8
Interstate Gas Supply, Inc. ("IGS")                  21     23     23
                                                    ---    ---    ---
                                                     77%    81%    80%
                                                    ===    ===    ===
</TABLE>


                                      F-17
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 7. BUSINESS SEGMENTS, RISKS AND MAJOR CUSTOMERS (CONTINUED)

          A significant portion of the Company's production accounts receivable
          is due from the Company's major customers. The Company does not view
          such concentration as an unusual credit risk. However, the Company
          does not require collateral from its customers and could incur losses
          if its customers fail to pay. Credit losses have historically been
          minimal and no valuation allowance was deemed necessary at December
          31, 2004 and 2003. The Company expects that Dominion, Ergon Oil and
          IGS will be the only major customers in 2005.

          The Company has numerous short-term contracts, which obligate Dominion
          to purchase, and the Company to sell and deliver, certain natural gas
          production from the Company's wells throughout the contract periods. A
          summary of significant gas purchase contracts, including weighted
          average pricing provisions, with Dominion follows:

<TABLE>
<CAPTION>
           Jan        Feb        Mar        Apr        May        Jun
          2005       2005       2005       2005       2005       2005
        --------   --------   --------   --------   --------   --------
<S>     <C>        <C>        <C>        <C>        <C>        <C>
MCF      170,000    170,000    170,000    150,000    150,000    230,000
Price   $   5.74   $   5.74   $   5.74   $   5.87   $   5.87   $   6.29
</TABLE>

<TABLE>
<CAPTION>
           Jul        Aug        Sep        Oct        Nov        Dec
          2005       2005       2005       2005       2005       2005
        --------   --------   --------   --------   --------   --------
<S>     <C>        <C>        <C>        <C>        <C>        <C>
MCF      150,000    150,000    150,000    150,000    160,000    120,000
Price   $   5.87   $   5.87   $   5.87   $   5.87   $   7.52   $   7.56
</TABLE>

<TABLE>
<CAPTION>
           Jan        Feb        Mar       Apr       May        Jun
          2006       2006       2006       2006      2006      2006
        --------   --------   --------   -------   -------   --------
<S>     <C>        <C>        <C>        <C>       <C>       <C>
MCF      120,000    120,000    120,000    70,000    70,000    110,000
Price   $   7.56   $   7.56   $   7.56   $  7.24   $  7.24   $   7.04
</TABLE>

<TABLE>
<CAPTION>
          Jul       Aug       Sep       Oct
          2006      2006      2006      2006
        -------   -------   -------   -------
<S>     <C>       <C>       <C>       <C>
MCF      70,000    70,000    70,000    70,000
Price   $  7.24   $  7.24   $  7.24   $  7.24
</TABLE>


                                      F-18
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 7. BUSINESS SEGMENTS, RISKS AND MAJOR CUSTOMERS (CONTINUED)

          The Company also has a short-term contract with IGS, which obligates
          IGS to purchase, and the Company to sell and deliver, certain
          quantities of natural gas production on a monthly basis throughout the
          contract periods. A summary of significant gas purchase contracts,
          including weighted average pricing provisions, with IGS follows:

<TABLE>
<CAPTION>
          Jan       Feb       Mar       Apr       May        Jun
          2005      2005      2005      2005      2005      2005
        -------   -------   -------   -------   -------   --------
<S>     <C>       <C>       <C>       <C>       <C>       <C>
MCF      90,000    90,000    90,000    70,000    70,000    110,000
Price   $  6.14   $  6.14   $  6.14   $  5.86   $  5.86   $   6.23
</TABLE>

<TABLE>
<CAPTION>
          Jul       Aug       Sep       Oct       Nov       Dec
          2005      2005      2005      2005      2005      2005
        -------   -------   -------   -------   -------   -------
<S>     <C>       <C>       <C>       <C>       <C>       <C>
MCF      70,000    70,000    70,000    70,000    90,000    70,000
Price   $  5.86   $  5.86   $  5.86   $  5.86   $  7.69   $  7.70
</TABLE>

<TABLE>
<CAPTION>
          Jan       Feb       Mar       Apr       May       Jun
          2006      2006      2006      2006      2006      2006
        -------   -------   -------   -------   -------   -------
<S>     <C>       <C>       <C>       <C>       <C>       <C>
MCF      70,000    70,000    70,000    40,000    40,000    60,000
Price   $  7.70   $  7.70   $  7.70   $  7.31   $  7.31   $  7.08
</TABLE>

<TABLE>
<CAPTION>
          Jul       Aug       Sep       Oct
          2006      2006      2006      2006
        -------   -------   -------   -------
<S>     <C>       <C>       <C>       <C>
MCF      40,000    40,000    40,000    40,000
Price   $  7.31   $  7.31   $  7.31   $  7.31
</TABLE>

          As detailed above, the price paid for natural gas purchased by
          Dominion and IGS varies based on quantities locked in by the Company
          from time to time. Natural gas sold under these contracts in excess of
          the locked in prices are sold at the month's closing price plus basis
          adjustments, as per the contracts. As of December 31, 2004, natural
          gas purchased by Dominion covers production from approximately 490
          gross wells, while natural gas purchased by IGS covers production from
          approximately 220 gross wells. Production from the Dominion and IGS
          contract wells comprises more than 75% of the Company's natural gas
          sales.

NOTE 8. COMMITMENTS AND CONTINGENCIES

          Everflow paid a dividend in January 2005 of $.50 per Unit. The
          distribution amounted to approximately $2,879,000.

          As described in Note 7, the Company has significant natural gas
          delivery commitments to Dominion and IGS, its major customers.
          Management believes the Company can meet its delivery commitments
          based on estimated production. If, however, the Company cannot meet
          its delivery commitments, it will purchase gas at market prices to
          meet such commitments which will result in a gain or loss for the
          difference between the delivery commitment price and the price the
          Company is able to purchase the gas for redelivery (resale) to its
          customers.


                                      F-19
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 9. SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

          The following is a summary of selected quarterly financial data
          (unaudited) for the years ended December 31, 2004 and 2003:

<TABLE>
<CAPTION>
                                               Quarters Ended
                            ----------------------------------------------------
                             March 31      June 30    September 30   December 31
                            ----------   ----------   ------------   -----------
<S>                         <C>          <C>          <C>            <C>
2004
   Revenues                 $4,779,149   $6,253,062    $6,812,143    $7,826,406
   Income from operations    2,334,997    4,082,091     4,202,777     5,717,924
   Net income                2,361,722    4,105,740     4,197,051     5,738,784
   Net income per unit            0.41         0.71          0.73          0.99
</TABLE>

<TABLE>
<CAPTION>
                                                 Quarters Ended
                              ----------------------------------------------------
                               March 31      June 30    September 30   December 31
                              ----------   ----------   ------------   -----------
<S>                           <C>          <C>          <C>            <C>
2003
   Revenues                   $4,586,731   $4,696,833    $6,127,917     $6,422,965
   Income from operations      2,197,554    2,600,607     3,452,866      4,099,925
   Income before cumulative
      effect of change in
      accounting principle     2,222,540    2,626,143     3,462,290      4,111,872
   Net income                  1,750,995    2,626,143     3,462,290      4,111,872
   Income per unit before
      cumulative effect of
      change in accounting
      principle                     0.38         0.45          0.60           0.71
   Net income per unit              0.30         0.45          0.60           0.71
</TABLE>

          Quarterly operating results are not necessarily representative of
          operations for a full year for various reasons, including the
          volatility and seasonality of oil and gas production and prices, the
          highly competitive and, at times, seasonal nature of the oil and gas
          industry and worldwide economic conditions.

NOTE 10. SUPPLEMENTAL INFORMATION RELATING TO OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED)

          The following supplemental unaudited oil and gas information is
          required by SFAS No. 69, "Disclosures About Oil and Gas Producing
          Activities."


                                      F-20
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 10. SUPPLEMENTAL INFORMATION RELATING TO OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED) (CONTINUED)

          The tables on the following pages set forth pertinent data with
          respect to the Company's oil and gas properties, all of which are
          located within the continental United States.

                    CAPITALIZED COSTS RELATING TO OIL AND GAS
                              PRODUCING ACTIVITIES

<TABLE>
<CAPTION>
                                                      December 31,
                                       ------------------------------------------
                                           2004           2003           2002
                                       ------------   ------------   ------------
<S>                                    <C>            <C>            <C>
Proved oil and gas properties          $129,734,209   $122,422,677   $118,513,983
Pipeline and support equipment              621,481        498,179        514,060
                                       ------------   ------------   ------------
                                        130,355,690    122,920,856    119,028,043
Accumulated depreciation, depletion,
   amortization and write down           84,127,102     80,018,796     76,478,321
                                       ------------   ------------   ------------

Net capitalized costs                  $ 46,228,588   $ 42,902,060   $ 42,549,722
                                       ============   ============   ============
</TABLE>

               COSTS INCURRED IN OIL AND GAS PRODUCING ACTIVITIES

<TABLE>
<CAPTION>
                                         December 31,
                             ------------------------------------
                                2004         2003         2002
                             ----------   ----------   ----------
<S>                          <C>          <C>          <C>
Property acquisition costs   $  318,155   $  461,803   $  230,175
Development costs             7,384,951    4,239,552    3,728,193
</TABLE>

          In 2004, 2003 and 2002, development costs include the purchase of
          approximately $21,000, $-0- and $222,000, respectively, of producing
          oil and gas properties.


                                      F-21
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 10. SUPPLEMENTAL INFORMATION RELATING TO OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED) (CONTINUED)

           RESULTS OF OPERATIONS FOR OIL AND GAS PRODUCING ACTIVITIES

<TABLE>
<CAPTION>
                                                      December 31,
                                        ---------------------------------------
                                            2004          2003          2002
                                        -----------   -----------   -----------
<S>                                     <C>           <C>           <C>
Oil and gas sales                       $25,108,890   $21,288,143   $16,254,014
Production costs                         (2,996,361)   (2,855,663)   (2,618,399)
Depreciation, depletion and
   amortization                          (4,658,927)   (4,943,770)   (4,386,745)
Abandonment of oil and gas properties       (40,000)     (100,000)     (200,000)
                                        -----------   -----------   -----------
                                         17,413,602    13,388,710     9,048,870
Income tax expense                          100,000        80,000        75,000
                                        -----------   -----------   -----------
Results of operations for oil and gas
   producing activities (excluding
   corporate overhead and financing
   costs)                               $17,313,602   $13,308,710   $ 8,973,870
                                        ===========   ===========   ===========
</TABLE>

          Income tax expense was computed using statutory tax rates and reflects
          permanent differences that are reflected in the Company's consolidated
          income tax expense for the year.


                                      F-22
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 10. SUPPLEMENTAL INFORMATION RELATING TO OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED) (CONTINUED)

               ESTIMATED QUANTITIES OF PROVED OIL AND GAS RESERVES

<TABLE>
<CAPTION>
                                         Oil         Gas
                                        (BBLS)      (MCF)
                                       -------   ----------
<S>                                    <C>       <C>
Balance, January 1, 2002               719,000   41,925,000
   Extensions, discoveries and other
      additions                         26,000    1,992,000
   Production                          (73,000)  (3,680,000)
   Revision of previous estimates       27,000    3,070,000
                                       -------   ----------

Balance, December 31, 2002             699,000   43,307,000
   Extensions, discoveries and other
      additions                          9,000    1,509,000
   Production                          (76,000)  (4,053,000)
   Revision of previous estimates       71,000    6,306,000
                                       -------   ----------

Balance, December 31, 2003             703,000   47,069,000
   Extensions, discoveries and other
      additions                         65,000    3,194,000
   Production                          (72,000)  (3,932,000)
   Revision of previous estimates       86,000    3,019,000
                                       -------   ----------

Balance, December 31, 2004             782,000   49,350,000
                                       =======   ==========

PROVED DEVELOPED RESERVES:
   December 31, 2001                   719,000   41,925,000
   December 31, 2002                   699,000   43,307,000
   December 31, 2003                   703,000   47,069,000
   December 31, 2004                   782,000   49,350,000
</TABLE>

          The Company has not determined proved reserves associated with its
          proved undeveloped acreage. At December 31, 2004 and 2003, the Company
          had 360 and 430 net proved undeveloped acres, respectively. The
          carrying cost of the proved undeveloped acreage that is included in
          proved properties amounted to $188,869 and $417,441 at December 31,
          2004 and 2003, respectively.


                                      F-23
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 10. SUPPLEMENTAL INFORMATION RELATING TO OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED) (CONTINUED)

                    STANDARDIZED MEASURE OF DISCOUNTED FUTURE
                                 NET CASH FLOWS

<TABLE>
<CAPTION>
                                                       December 31,
                                              ------------------------------
                                                2004       2003        2002
                                              --------   --------   --------
                                                  (Thousands of Dollars)
<S>                                           <C>        <C>        <C>
Future cash inflows from sales of oil
   and gas                                    $352,486   $311,816   $212,322
Future production and development
   costs                                       105,807     95,721     76,048
Future asset retirement obligations, net of
   salvage                                       3,509      3,151         --
Future income tax expense                        5,133      4,841      2,782
                                              --------   --------   --------
Future net cash flows                          238,037    208,103    133,492
Effect of discounting future net cash
   flows at 10% per annum                      118,948    106,260     65,558
                                              --------   --------   --------
Standardized measure of discounted
   future net cash flows                      $119,089   $101,843   $ 67,934
                                              ========   ========   ========
</TABLE>

                     CHANGES IN THE STANDARDIZED MEASURE OF
                        DISCOUNTED FUTURE NET CASH FLOWS

<TABLE>
<CAPTION>
                                              Year Ended December 31,
                                          ------------------------------
                                            2004       2003       2002
                                          --------   --------   --------
                                              (Thousands of Dollars)
<S>                                       <C>        <C>        <C>
Balance, beginning of year                $101,843   $ 67,934   $ 45,094
Extensions, discoveries and other
   additions                                 9,487      3,672      3,817
Development costs incurred                     349        162        617
Revision of previous estimates               8,456     15,134      5,209
Sales of oil and gas, net of production
   costs                                   (22,113)   (18,432)   (13,636)
Net change in income taxes                    (203)      (933)      (467)
Net changes in prices and production
   costs                                    10,504     25,894     22,206
Accretion of discount                       10,184      6,793      4,509
Other                                          582      1,619        585
                                          --------   --------   --------
Balance, end of year                      $119,089   $101,843   $ 67,934
                                          ========   ========   ========
</TABLE>


                                      F-24
<PAGE>
                        EVERFLOW EASTERN PARTNERS, L. P.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 10. SUPPLEMENTAL INFORMATION RELATING TO OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED) (CONTINUED)

          The estimated future cash flows are determined based on year-end
          prices for crude oil, current allowable prices (adjusted for periods
          beyond the contract period to year-end market prices) applicable to
          expected natural gas production, estimated production of proved crude
          oil and natural gas reserves, estimated future production and
          development costs of reserves and future retirement obligations (net
          of salvage), based on current economic conditions, and the estimated
          future income tax expense, based on year-end statutory tax rates (with
          consideration of future tax rates already legislated) to be incurred
          on pretax net cash flows less the tax basis of the properties
          involved. Such cash flows are then discounted using a 10% rate.

          The methodology and assumptions used in calculating the standardized
          measure are those required by SFAS No. 69. It is not intended to be
          representative of the fair market value of the Company's proved
          reserves. The valuation of revenues and costs does not necessarily
          reflect the amounts to be received or expended by the Company. In
          addition to the valuations used, numerous other factors are considered
          in evaluating known and prospective oil and gas reserves.


                                      F-25
<PAGE>
                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

          The Company, as a limited partnership, does not have any directors or
executive officers. The General Partner of the Company is Everflow Management
Limited, LLC, an Ohio limited liability company formed in March 1999, as the
successor to the Company's original general partner. The members of the General
Partner as of March 20, 2005 are Everflow Management Corporation, an Ohio
corporation ("EMC"), Thomas L. Korner and William A. Siskovic, all of whom are
directors and/or officers of EEI, and Sykes Associates, a limited partnership
controlled by Robert F. Sykes, Chairman of the Board of EEI.

          EMC is the Managing Member of the General Partner. EMC was formed in
September 1990 to act as the Managing General Partner of Everflow Management
Company, the predecessor of the General Partner. EMC is owned by the other
members of the General Partner and EMC currently has no employees, but as
Managing Member of the General Partner, makes all management and business
decisions on behalf of the General Partner and thus on behalf of the Company.

          EEI has continued its separate existence and provides general,
administrative, management and leasehold functions for the Company. Personnel
previously employed by EEI to conduct its operation, drilling and field
supervisory functions have become employed directly by the Company and discharge
the same functions on behalf of the Company. All of EEI's outstanding shares are
owned by the Company.

          Directors and Officers of EEI and EMC. The executive officers and
directors of EEI and EMC as of March 20, 2005 are as follows:

<TABLE>
<CAPTION>
                                   Positions and                Positions and
        Name          Age        Offices with EEI             Offices with EMC
        ----          ---        ----------------             ----------------
<S>                   <C>   <C>                          <C>
Robert F. Sykes        81   Chairman of the Board        Chairman of the Board
                                                         and Director

Thomas L. Korner       51   President and Director       President and Director

David A. Kidder        66   Treasurer                    None

William A. Siskovic    49   Vice President, Secretary,   Vice President, Secretary-
                            Principal Financial and      Treasurer, Principal
                            Accounting Officer and       Financial and Accounting
                            Director                     Officer and Director
</TABLE>

All directors of EEI are elected to serve by the Company, which is EEI's sole
shareholder. All officers of EEI serve at the pleasure of the Board of
Directors. Directors and officers of EEI


                                      -28-
<PAGE>
receive no compensation or fees for their services to EEI or their services on
behalf of the Company.

          All directors and officers of EMC hold their positions with EMC
pursuant to a shareholders' agreement among EMC and such directors and officers.
The shareholders agreement controls the operation of EMC, provides for changes
in share ownership of EMC, and determines the identity of the directors and
officers of EMC as well as their replacements.

          The directors and officers of EMC act as the Company's audit committee
as specified in section 3(a)(58)(B) of the Exchange Act. William A. Siskovic,
who is not independent, has been designated the Company's audit committee
financial expert.

          The Company has adopted a Code of Ethics that applies to the Company's
principal executive officer, principal financial officer, principal accounting
officer, or persons performing similar functions. The Code of Ethics is attached
as Exhibit 14.1 to this 10-K.

Robert F. Sykes has been a Director of EEI since March 1987 and Chairman of the
Board since May 1988. Mr. Sykes is the Chairman of the Board and a Director of
EMC and has served in such capacities since its formation in September 1990. He
was the Chairman of the Board of Sykes Datatronics, Inc., Rochester, New York,
from its organization in 1986 until his resignation in January 1989. Sykes
Datatronics, Inc. is a manufacturer of telephone switching equipment. Mr. Sykes
also served as President and Chief Executive Officer of Sykes Datatronics, Inc.
from 1968 until October 1983 and from January 1985 until October 1985. Mr. Sykes
also has been a Director of Voplex, Inc., Rochester, New York, a manufacturer of
plastic products, and a Director of ACC Corp., a long distance telephone
company.

Thomas L. Korner has been President of EEI and EMC since November 1995 and the
President and Treasurer of Everflow Nominee. Mr. Korner is also a Director of
EMC and has served in such capacity since its formation in September 1990. He
served as Vice President and Secretary of EEI from April 1985 to November 1995
and as Vice President and Secretary of EMC from September 1990 to November 1995.
He served as the Treasurer of EEI from June 1982 to June 1986. Mr. Korner
supervises and oversees all aspects of EEI's business, including oil and gas
property acquisition, development, operation and marketing. Prior to joining EEI
in June 1982, Mr. Korner was a practicing certified public accountant with Hill,
Barth and King, certified public accountants, and prior to that with Arthur
Andersen & Co., certified public accountants. He has a Business Administration
Degree from Mt. Union College.

David A. Kidder has been the Treasurer of EEI since June 1986 and has been
employed by EEI since April 1985. From 1983 to 1985, he was Treasurer of LGM
Corporation, Columbus, Ohio, an oil and gas service company; from 1982 to 1983,
he was Treasurer of OPEX, Inc., Columbus, Ohio, a producer of oil and gas; and
from 1980 to 1981, he was Treasurer of United Petroleum, Inc., Columbus, Ohio, a
producer of oil and gas. From 1973 to 1980, Mr. Kidder was involved in the oil
and gas industry in various financial and accounting capacities. Prior to that
time, Mr. Kidder practiced as a certified public accountant with Coopers &
Lybrand, certified public accountants. Mr. Kidder has a Bachelor of Arts Degree
in Accounting from the University of Cincinnati.


                                      -29-
<PAGE>
William A. Siskovic has been a Vice President of EEI since January 1989. Mr.
Siskovic is a Vice President, Secretary-Treasurer, Principal Financial and
Accounting Officer and a Director of EMC. He has served as Principal Financial
Officer and Secretary of EMC since November 1995 and in all other capacities
since the formation of EMC in September 1990. He is responsible for the
financial operations of the Company and EEI. From August 1980 to July 1984, Mr.
Siskovic served in various financial and accounting capacities including
Assistant Controller of Towner Petroleum Company, a public independent oil and
gas operator, producer and drilling fund sponsor company. From August 1984 to
September 1985, Mr. Siskovic was a Senior Consultant for Arthur Young & Company,
certified public accountants, where he was primarily responsible for the firm's
oil and gas consulting practice in the Cleveland, Ohio office. From October 1985
until joining EEI in April 1988, Mr. Siskovic served as Controller and Principal
Accounting Officer of Lomak Petroleum, Inc., a public independent oil and gas
operator and producer. He has a Business Administration Degree in Accounting
from Cleveland State University.

          Compliance to Section 16(a) of the Exchange Act. Section 16(a) of the
Securities Exchange Act of 1934 requires the Company's officers and directors,
and persons who own more than 10% of the Units to file reports of ownership and
changes in ownership with the Securities and Exchange Commission. Officers,
directors and greater than 10% Unitholders are required by SEC regulation to
furnish the Company with copies of all Section 16(a) forms they file.

          Based solely on the Company's review of the copies of such forms
furnished to the Company, the Company believes that its officers, directors and
greater than 10% beneficial owners complied with all Section 16(a) filing
requirements for 2004.

ITEM 11. EXECUTIVE COMPENSATION

          As a limited partnership the Company has no executive officers or
directors, but is managed by the General Partner. The executive officers of EMC
and EEI are compensated either directly by the Company or indirectly through
EEI. The compensation described below represents all compensation from either
the Company or EEI.

          The following table sets forth information concerning the annual and
long-term compensation for services in all capacities to the Company for the
fiscal years ended December 31, 2004, 2003 and 2002, of those persons who were,
at December 31, 2004: (i) the chief executive officer; and (ii) the other highly
compensated executive officer of the Company. The Chief Executive Officer and
such other executive officer are hereinafter referred to collectively as the
"Named Executive Officers."


                                      -30-
<PAGE>
                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                   Annual Compensation
                          -------------------------------------
                                                        Other
                                                        Annual    All Other
        Name and                                       Compen-     Compen-
   Principal Position     Year    Salary     Bonus    sation(2)   sation(1)
   ------------------     ----   --------   -------   ---------   ---------
<S>                       <C>    <C>        <C>       <C>         <C>
Thomas L. Korner          2004   $100,800   $86,000     $3,271     $28,852
President                 2003     96,600    76,000      3,030      27,966
                          2002     84,000    66,000      2,088      19,332

William A. Siskovic       2004   $100,800   $86,000     $2,538     $28,852
Vice President and        2003     96,600    76,000      1,891      27,992
Principal Financial and   2002     84,000    66,000      2,264      19,313
Accounting Officer
</TABLE>

----------
No Named Executive Officer received personal benefits or perquisites during
2004, 2003 and 2002 in excess of the lesser of $50,000 or 10% of his aggregate
salary and bonus.

(1)  Includes amounts contributed under the Company's 401(K) Retirement Savings
     Plan. The Company matched employees' contributions to the 401(K) Retirement
     Savings Plan to the extent of 100% of the first 6% of a participant's
     salary reduction. Also includes amounts contributed under the profit
     sharing component of the Company's 401(K) Retirement Savings Plan. The
     amounts attributable to the Company's matching and profit sharing
     contributions vest immediately.

(2)  Includes amounts considered taxable wages with respect to the Company's
     Group Term Life Insurance Plan.

The General Partner, EMC and the members do not receive any separate
compensation or reimbursement for their management efforts on behalf of the
Company. All direct and indirect costs incurred by the Company are borne by the
General Partner of the Company and the Unitholders as Limited Partners of the
Company in proportion to their respective interest in the Company. The members
are not entitled to any fees or other compensation as a result of the
acquisition or operation of oil and gas properties by the Company. The members,
in their individual capacities, are not entitled to share in distributions from
or income of the Company on an ongoing basis, upon liquidation or otherwise. The
members only share in the revenues, income and distributions of the Company
indirectly through their ownership of the General Partner of the Company. The
General Partner is entitled to share in the income and expense of the Company on
the basis of its interests in the Company. The General Partner through it
predecessor, Everflow Management Company, contributed Interests (as defined and
described in "Item 1. Business" above) with an Exchange value of $670,980 for
its interest as a general partner in the Company.

        None of the officers of the Company has an employment agreement.


                                      -31-
<PAGE>
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

          The General Partner is a limited liability company of which EMC, an
Ohio corporation is the Managing Member. The members of the General Partner are
Thomas L. Korner and William A. Siskovic, both of whom are directors and
officers of EEI, and Sykes Associates, a limited partnership controlled by
Robert F. Sykes, Chairman of the Board of EEI and EMC. The General Partner of
the Company, owns a 1.17% interest in the Company. The members and their
affiliates currently hold (in addition to the General Partner's interest in the
Company) 1,266,770 Units, representing approximately 22.26% of the outstanding
Units.

          The following table sets forth certain information with respect to the
number of Units beneficially owned as of March 20, 2005 by each person known to
the management of the Company to own beneficially more than 5% of the
outstanding Units; by each director and officer of EMC; and by all directors and
officers as a group. The table also sets forth (i) the ownership interests of
the General Partner, and (ii) the ownership of EMC.

                  BENEFICIAL OWNERSHIP OF UNITS IN THE COMPANY,
                    EVERFLOW MANAGEMENT LIMITED, LLC AND EMC

<TABLE>
<CAPTION>
                                                                Percentage
                                                               Interest in
                                               Percentage        Everflow       Percentage
             Name                  Units        of Units        Management     Interest in
          of Holder             in Company   in Company(1)   Limited, LLC(2)       EMC
          ---------             ----------   -------------   ---------------   -----------
<S>                             <C>          <C>             <C>               <C>
Robert F. Sykes(3)               1,056,464       18.56            66.6666         66.6666
Thomas L. Korner                   138,575        2.44            16.6667         16.6667
William A. Siskovic                 71,731        1.26            16.6667         16.6667
All officers and directors as
   a group (3 persons in EMC)    1,266,770       22.26           100.0000        100.0000
</TABLE>

----------
(1)  Does not include the interest in the Company owned indirectly by such
     individuals as a result of their ownership in (i) the General Partner
     (based on its 1.17% interest in the Company) or (ii) EMC (based on EMC's 1%
     managing member's interest in the General Partner).

(2)  Includes the interest in the General Partner owned indirectly by such
     individuals as a result of their share ownership in EMC resulting from
     EMC's 1% managing member's interest in the General Partner.

(3)  Includes 732,855 Units held by Sykes Associates, LLC, a New York limited
     liability company comprised of Mr. Sykes as managing member, his wife and
     four adult children as members, 162,462 Units of the Company held by the
     Robert F. Sykes Annuity Trust and 161,147 Units held by the Catherine Sykes
     Annuity Trust.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

          In the past, certain officers, directors and more than 10% Unitholders
of the Company have invested, and may in the future invest, in oil and gas
programs sponsored by EEI on the same terms as unrelated investors. In the past,
certain officers, directors and/or more than 10% Unitholders of the Company have
frequently participated and will likely participate in the future as working
interest owners in wells in which the Company has an interest. The Company
anticipates that any such participation by individual members of the Company's
management would enable such individuals to participate in the drilling and
development of undeveloped


                                      -32-
<PAGE>
drillsites on an equal basis with the Company or the particular drilling program
acquiring such drillsites, which participation would be on a uniform basis with
respect to all drilling conducted during a specified time frame, as opposed to
selective participation. Frequently, such participation has been on more
favorable terms than the terms which were available to unrelated investors. In
the past, EEI loaned the officers of the Company the funds necessary to
participate in the drilling and development of such wells. The Company has
ceased making these loans in compliance with the Sarbanes-Oxley Act of 2002.

          Certain officers and directors of EMC own oil and gas properties and,
as such, contract with the Company to provide field operations on such
properties. These ownership interests are charged per well fees for such
services on the same basis as all other working interest owners. Thomas L.
Korner and William A. Siskovic each had investments in oil and gas properties
during 2004 and 2003 in the amount of $168,371 and $97,153, respectively.

ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES

          Hausser + Taylor LLC served as the Company's independent auditor for
the year ended December 31, 2004. Aggregate fees for professional services
provided to the Company by Hausser + Taylor LLC for the years ended December 31,
2004 and 2003 were as follows:

<TABLE>
<CAPTION>
                December 31,
             ------------------
               2004       2003
             --------   -------
<S>          <C>        <C>
Audit fees   $104,517   $77,622
</TABLE>

          Audit fees include fees associated with the annual audit and the
reviews of the Company's quarterly report on Form 10-Q and for services that are
normally provided by the accountants in connection with statutory and regulatory
filings or engagements. Hausser + Taylor LLC did not charge the Company any
audit-related, tax or other fees for these years.

          Hausser + Taylor LLC (the "Firm") has a continuing relationship with
American Express Tax and Business Services, Inc. ("TBS") from which it leases
auditing staff who are full time, permanent employees of TBS and through which
its shareholders provide non-audit services. As a result of this arrangement,
the Firm has no full time employees and, therefore, none of the audit services
performed were provided by permanent full time employees of the Firm. The Firm
manages and supervises the audit and audit staff, and is exclusively responsible
for the opinion rendered in connection with its examination.


                                      -33-
<PAGE>
                                     PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)  (1) Financial Statements

          The following Consolidated Financial Statements of the Registrant and
its subsidiaries are included in Part II, Item 8:

<TABLE>
<CAPTION>
                                                            Page(s)
                                                          ----------
<S>                                                       <C>
Report of Independent Registered Public Accounting Firm       F-3
   Balance Sheets                                          F-4 - F-5
   Statements of Income                                       F-6
   Statements of Partners' Equity                             F-7
   Statements of Cash Flows                                   F-8
   Notes to Financial Statements                          F-9 - F-25
</TABLE>

(a)  (2) Financial Statements Schedules

          All schedules for which provision is made in the applicable accounting
regulation of the Securities and Exchange Commission are not required under the
related instructions or are inapplicable, and therefore have been omitted.

(a)  (3) Exhibits

          See the Exhibit Index at page E-1 of this Annual Report on Form 10-K.

(b)  Reports on Form 8-K

          The Company did not file any reports on Form 8-K during the last
quarter of its year ended December 31, 2004.

(c)  Exhibits required by Item 601 of Regulation S-K

          Exhibits required to be filed by the Company pursuant to Item 601 of
Regulator S-K are contained in the Exhibits listed under Item 15(a)(3).


                                      -34-
<PAGE>
                                   SIGNATURES

          Pursuant to the requirements of the Securities Exchange Act of 1934,
this Report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.

EVERFLOW EASTERN PARTNERS, L.P.

By: EVERFLOW MANAGEMENT LIMITED, LLC
    General Partner

By: EVERFLOW MANAGEMENT CORPORATION
    Managing Member

<TABLE>
<S>                                    <C>                        <C>


By: /s/ Robert F. Sykes                Director                   March 24, 2005
    --------------------------------
    Robert F. Sykes


By: /s/ Thomas L. Korner               President and Director     March 24, 2005
    --------------------------------
    Thomas L. Korner


By: /s/ William A. Siskovic            Vice President,            March 24, 2005
    --------------------------------
    William A. Siskovic                Secretary-Treasurer
                                       and Director (principal
                                       financial and accounting
                                       officer)
</TABLE>
<PAGE>
                                  Exhibit Index

<TABLE>
<CAPTION>
Exhibit No.                           Description
-----------                           -----------
<S>           <C>                                                          <C>
     3.1      Certificate of Limited Partnership of the Registrant dated   (1)
              September 13, 1990, as filed with the Delaware Secretary
              of State on September 14, 1990

     3.2      Form of Agreement of Limited Partnership of the Registrant   (1)

     3.3      General Partnership Agreement of Everflow Management         (1)
              Company

     3.4      Articles of Incorporation of Everflow Management             (1)
              Corporation

     3.5      Code of Regulations of Everflow Management Corporation       (1)

     3.6      Shareholders Agreement for Everflow Management Corporation   (1)

    10.1      Credit Agreement dated January 19, 1995 between Everflow     (2)
              Eastern, Inc. and Everflow Eastern Partners, L.P. and Bank
              One, Texas, National Association

    10.2      Operating facility lease dated October 3, 1995 between       (3)
              Everflow Eastern Partners, L.P. and A-1 Storage of
              Canfield, Ltd.

    10.3      Amendment to Credit Agreement dated February 23, 1996        (5)
              between Everflow Eastern, Inc. and Everflow Eastern
              Partners, L.P. and Bank One, Texas, National Association

    10.4      Second Amendment to Credit Agreement dated December 30,      (5)
              1996 between Everflow Eastern, Inc. and Everflow Partners,
              L.P. and Bank One, Texas, National Association

    10.5      Loan Modification Agreement dated June 16, 1997 between      (6)
              Bank One, N.A., Bank One, Texas, N.A. and Everflow
              Eastern, Inc. and Everflow Eastern Partners, L.P.

    10.6      Loan Modification Agreement dated May 29, 1998 between       (7)
              Bank One, N.A., Successor to Bank One, Texas, N.A., and
              Everflow Eastern, Inc. and Everflow Eastern Partners L.P.

    10.7      Articles of Organization of Everflow Management Limited,     (8)
              LLC
</TABLE>


                                       E-1
<PAGE>
                                  Exhibit Index

<TABLE>
<CAPTION>
Exhibit No.                         Description
-----------                         -----------
<S>           <C>                                                       <C>
    10.8      Operating Agreement of Everflow Management Limited, LLC    (8)
              dated March 8, 1999

    10.9      Loan Modification Agreement dated May 25, 1999 between     (9)
              Bank One, N.A., and Everflow Eastern, Inc. and Everflow
              Eastern Partners, L.P.

   10.10      Loan Modification Agreement dated September 19, 2000,     (10)
              between Bank One, N.A., and Everflow Eastern, Inc. and
              Everflow Eastern Partners, L.P.

   10.11      Loan Modification Agreement dated August 28, 2001         (11)
              between Bank One, N.A., and Everflow Eastern, Inc.
              and Everflow Eastern Partners, L.P.

    14.1      Code of Ethics                                            (12)

    21.1      Subsidiaries of the Registrant                             (4)

    31.1      Certification of CEO

    31.2      Certification of CFO

    32.1      Certification of CEO Pursuant To 18 U.S.C. Section 1350, As
              Adopted Pursuant To Section 906 Of The Sarbanes-Oxley Act of 2002

    32.2      Certification of CFO Pursuant To 18 U.S.C. Section 1350, As
              Adopted Pursuant To Section 906 Of The Sarbanes-Oxley Act of 2002
</TABLE>

----------
(1)  Incorporated herein by reference to the appropriate exhibit to Registrant's
     Registration Statement on Form S-1 (Reg. No. 33-36919).

(2)  Incorporated herein by reference to the appropriate exhibit to the
     Registrant's Annual Report on Form 10-K for the year ended December 31,
     1994 (File No. 0-19279).

(3)  Incorporated herein by reference to the appropriate exhibit to the
     Registrant's Quarterly Report on Form 10-Q for the third quarter ended
     September 30, 1995 (File No. 0-19279).

(4)  Incorporated herein by reference to the appropriate exhibit to the
     Registrant's Annual Report on Form 10-K for the year ended December 31,
     1995 (File No. 0-19279).

(5)  Incorporated herein by reference to the appropriate exhibit to the
     Registrant's Annual Report on Form 10-K for the year ended December 31,
     1996 (File No. 0-19279).

(6)  Incorporated herein by reference to the appropriate exhibit to the
     Registrant's Quarterly Report on Form 10-Q for the second quarter ended
     June 30, 1997 (File No. 0-19279).

(7)  Incorporated herein by reference to the appropriate exhibit to the
     Registrant's Quarterly Report on Form 10-Q for the second quarter ended
     June 30, 1998 (File No. 0-19279).

(8)  Incorporated herein by reference to the appropriate exhibit to the
     Registrant's Quarterly Report on Form 10-Q for the first quarter ended
     March 31, 1999 (File No. 0-19279).

(9)  Incorporated herein by reference to the appropriate exhibit to the
     Registrant's Quarterly Report on Form 10-Q for the second quarter ended
     June 30, 1999 (File No. 0-19279).


                                       E-2
<PAGE>
                                  Exhibit Index

(10) Incorporated herein by reference to the appropriate exhibit to the
     Registrant's Quarterly Report on Form 10-Q for the third quarter ended
     September 30, 2000 (File No. 0-19279).

(11) Incorporated herein by reference to the appropriate exhibit to the
     Registrant's Quarterly Report on Form 10-Q for the third quarter ended
     September 30, 2001 (File No. 0-19279).

(12) Incorporated herein by reference to the appropriate exhibit to the
     Registrant's Annual Report on Form 10-K for the year ended December 31,
     2003 (File No. 0-19279).


                                       E-3